Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75016), Paris
LES FILMS DE L'ASTROPHORE : revenue, balance sheet and financial ratios
LES FILMS DE L'ASTROPHORE is a French company
founded 54 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 50 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES FILMS DE L'ASTROPHORE (SIREN 775759632)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
49 572 €
2 534 €
24 397 €
18 439 €
20 943 €
37 366 €
Net income
37 476 €
-10 918 €
9 489 €
2 507 €
4 462 €
15 793 €
EBITDA
39 819 €
-9 685 €
7 422 €
5 646 €
2 793 €
23 261 €
Net margin
75.6%
-430.9%
38.9%
13.6%
21.3%
42.3%
Revenue and income statement
In 2021, LES FILMS DE L'ASTROPHORE achieves revenue of 50 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. Vs 2020, growth of +1856% (3 k€ -> 50 k€). After deducting consumption (0 €), gross margin stands at 50 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 40 k€, representing 80.3% of revenue. Positive scissor effect: EBITDA margin improves by +462.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 75.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
49 572 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
49 572 €
EBITDA (2021)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
39 819 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
42 709 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 476 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
80.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 76.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.044%
Financial autonomy (2021)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
74.145%
Cash flow / Revenue (2021)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
76.39%
Repayment capacity (2021)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.0
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES FILMS DE L'ASTROPHORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
0.052
0.056
0.054
0.048
0.059
0.044
Financial autonomy
63.727
65.869
67.291
68.527
67.172
74.145
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
46.213%
28.983%
23.277%
20.453%
-417.364%
76.39%
Sector positioning
Debt ratio
0.042021
2019
2020
2021
Q1: 0.0
Med: 3.4
Q3: 67.48
Good
In 2021, the debt ratio of LES FILMS DE L'ASTROPHORE (0.04) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
74.14%2021
2019
2020
2021
Q1: 1.68%
Med: 33.08%
Q3: 69.57%
Excellent
In 2021, the financial autonomy of LES FILMS DE L'ASTROPHORE (74.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.61 years
Excellent
In 2021, the repayment capacity of LES FILMS DE L'ASTROPHORE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 354.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2021)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
354.19
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.371
Liquidity indicators evolution LES FILMS DE L'ASTROPHORE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
238.528
255.516
271.91
287.6
273.102
354.19
Interest coverage
1.806
16.899
8.714
6.629
-5.173
1.371
Sector positioning
Liquidity ratio
354.192021
2019
2020
2021
Q1: 93.38
Med: 213.79
Q3: 512.37
Good
In 2021, the liquidity ratio of LES FILMS DE L'ASTROPHORE (354.19) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.37x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.19x
Excellent
In 2021, the interest coverage of LES FILMS DE L'ASTROPHORE (1.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 77 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). WCR is negative (-165 days): operations structurally generate cash.
Operating WCR (2021)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
-22 774 €
Customer credit (2021)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2021)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
77 j
Inventory turnover (2021)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2021)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-165 j
WCR and payment terms evolution LES FILMS DE L'ASTROPHORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-27 711 €
-25 318 €
-23 335 €
-14 906 €
-21 406 €
-22 774 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
111
0
0
Supplier payment term (days)
78
45
57
65
71
77
Positioning of LES FILMS DE L'ASTROPHORE in its sector
Comparison with sector Production de films pour le cinéma
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 7 486€ to 106 354€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
7k€23k€106k€
23 975 €Range: 7 486€ - 106 354€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 28 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Production de films pour le cinéma)
Compare LES FILMS DE L'ASTROPHORE with other companies in the same sector:
Frequently asked questions about LES FILMS DE L'ASTROPHORE
What is the revenue of LES FILMS DE L'ASTROPHORE ?
The revenue of LES FILMS DE L'ASTROPHORE in 2021 is 50 k€.
Is LES FILMS DE L'ASTROPHORE profitable?
Yes, LES FILMS DE L'ASTROPHORE generated a net profit of 37 k€ in 2021.
Where is the headquarters of LES FILMS DE L'ASTROPHORE ?
The headquarters of LES FILMS DE L'ASTROPHORE is located in PARIS (75016), in the department Paris.
Where to find the tax return of LES FILMS DE L'ASTROPHORE ?
The tax return of LES FILMS DE L'ASTROPHORE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does LES FILMS DE L'ASTROPHORE operate?
LES FILMS DE L'ASTROPHORE operates in the sector Production de films pour le cinéma (NAF code 59.11C). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart