Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1996-08-20 (29 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
LES FILMS DU 24 : revenue, balance sheet and financial ratios
LES FILMS DU 24 is a French company
founded 29 years ago,
specialized in the sector Production de films pour le cinéma.
Based in NEUILLY-SUR-SEINE (92200),
this company of category ETI
shows in 2024 a revenue of 13.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES FILMS DU 24 (SIREN 408790459)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 205 595 €
18 563 302 €
27 355 421 €
10 475 599 €
10 542 580 €
35 370 473 €
17 849 172 €
14 693 984 €
24 344 978 €
Net income
1 531 992 €
3 139 478 €
223 020 €
-942 623 €
-658 354 €
19 727 €
2 896 985 €
4 608 757 €
4 018 654 €
EBITDA
11 401 013 €
17 900 474 €
24 046 154 €
12 452 595 €
8 991 950 €
17 026 852 €
16 044 490 €
11 159 119 €
18 012 378 €
Net margin
11.6%
16.9%
0.8%
-9.0%
-6.2%
0.1%
16.2%
31.4%
16.5%
Revenue and income statement
In 2024, LES FILMS DU 24 achieves revenue of 13.2 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.4%). Significant drop of -29% vs 2023. After deducting consumption (0 €), gross margin stands at 13.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11.4 M€, representing 86.3% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -36%, reducing margin by 10.1 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 M€, i.e. 11.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
13 205 595 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 205 595 €
EBITDA (2024)
?
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
11 401 013 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 075 210 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 531 992 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
86.3%
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 89.3% 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 (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
91.273%
Financial autonomy (2024)
?
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
35.355%
Cash flow / Revenue (2024)
?
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
89.291%
Repayment capacity (2024)
?
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
1.157
Solvency indicators evolution LES FILMS DU 24
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
50.937
67.264
107.352
66.066
114.662
172.197
146.097
79.083
91.273
Financial autonomy
47.88
40.169
26.393
27.361
19.635
20.134
19.985
34.422
35.355
Repayment capacity
0.413
0.796
0.616
0.43
1.004
1.263
0.61
0.509
1.157
Cash flow / Revenue
90.269%
114.701%
107.336%
49.25%
94.861%
133.537%
76.327%
101.707%
89.291%
Sector positioning
Debt ratio
91.272024
2022
2023
2024
Q1: 0.0
Med: 1.08
Q3: 42.75
Watch
In 2024, the debt ratio of LES FILMS DU 24 (91.27) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
35.35%2024
2022
2023
2024
Q1: 0.38%
Med: 28.77%
Q3: 73.7%
Good+12 pts over 3 years
In 2024, the financial autonomy of LES FILMS DU 24 (35.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.16 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Average
In 2024, the repayment capacity of LES FILMS DU 24 (1.16) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 129.06. 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 4.3x. Financial charges are adequately covered by operations.
Liquidity ratio (2024)
?
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
129.059
Interest coverage (2024)
?
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
4.342
Liquidity indicators evolution LES FILMS DU 24
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
197.766
155.258
75.507
87.831
74.998
103.678
96.602
129.766
129.059
Interest coverage
1.683
2.879
2.291
1.565
1.177
3.389
1.487
4.032
4.342
Sector positioning
Liquidity ratio
129.062024
2022
2023
2024
Q1: 97.88
Med: 246.06
Q3: 648.43
Average
In 2024, the liquidity ratio of LES FILMS DU 24 (129.06) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
4.34x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Excellent
In 2024, the interest coverage of LES FILMS DU 24 (4.3x) 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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 216 days. Excellent situation: suppliers finance 121 days of the operating cycle (retail model). Overall, WCR represents 343 days of revenue, i.e. 12.6 M€ to permanently finance. Notable WCR improvement over the period (-23%), freeing up cash.
Operating WCR (2024)
?
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
12 591 535 €
Customer credit (2024)
?
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
95 j
Supplier credit (2024)
?
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
216 j
Inventory turnover (2024)
?
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 (2024)
?
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
343 j
WCR and payment terms evolution LES FILMS DU 24
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
16 369 320 €
19 076 612 €
6 321 820 €
11 596 917 €
4 897 977 €
8 582 030 €
17 781 844 €
16 535 447 €
12 591 535 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
55
53
43
75
114
333
77
98
95
Supplier payment term (days)
96
161
219
176
382
284
383
353
216
Positioning of LES FILMS DU 24 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 1 545 347€ to 21 271 748€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1545k€5023k€21271k€
5 023 614 €Range: 1 545 347€ - 21 271 748€
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 DU 24 with other companies in the same sector:
The revenue of LES FILMS DU 24 in 2024 is 13.2 M€.
Is LES FILMS DU 24 profitable?
Yes, LES FILMS DU 24 generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of LES FILMS DU 24 ?
The headquarters of LES FILMS DU 24 is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of LES FILMS DU 24 ?
The tax return of LES FILMS DU 24 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 DU 24 operate?
LES FILMS DU 24 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