Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1987-02-02 (39 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
M P ADVERTISING : revenue, balance sheet and financial ratios
M P ADVERTISING is a French company
founded 39 years ago,
specialized in the sector Activités des agences de publicité.
Based in NEUILLY-SUR-SEINE (92200),
this company of category ETI
shows in 2024 a revenue of 8.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M P ADVERTISING (SIREN 340512342)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 604 223 €
8 939 737 €
-1 465 €
N/C
N/C
13 482 €
18 677 €
55 945 €
227 187 €
Net income
3 263 598 €
3 125 276 €
3 483 355 €
2 858 439 €
1 625 182 €
1 932 807 €
1 608 460 €
1 512 891 €
760 292 €
EBITDA
4 360 682 €
4 183 876 €
-5 068 307 €
-4 396 306 €
-4 133 044 €
-5 188 557 €
-4 481 994 €
-4 570 444 €
-3 632 556 €
Net margin
37.9%
35.0%
-237771.7%
N/C
N/C
14336.2%
8612.0%
2704.2%
334.7%
Revenue and income statement
In 2024, M P ADVERTISING achieves revenue of 8.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +57.5%. Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 8.6 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 4.4 M€, representing 50.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 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 3.3 M€, i.e. 37.9% 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
8 604 223 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 604 223 €
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
4 360 682 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 366 399 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 263 598 €
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
50.7%
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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 37.9% 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
0.0%
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
50.351%
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
37.863%
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
0.0
Solvency indicators evolution M P ADVERTISING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
62.411
66.127
69.794
35.974
46.794
1.333
0.0
0.0
0.0
Financial autonomy
37.606
38.274
38.974
45.189
43.241
54.833
54.529
58.825
50.351
Repayment capacity
0.679
0.701
0.722
0.371
0.493
0.014
0.0
0.0
0.0
Cash flow / Revenue
325.727%
2625.375%
8552.712%
14224.114%
None%
143104.502%
48296.126%
34.867%
37.863%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Excellent
In 2024, the debt ratio of M P ADVERTISING (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
50.35%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good-6 pts over 3 years
In 2024, the financial autonomy of M P ADVERTISING (50.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Excellent
In 2024, the repayment capacity of M P ADVERTISING (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 181.08. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
181.08
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
0.015
Liquidity indicators evolution M P ADVERTISING
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
246.995
270.737
292.531
259.208
269.3
217.725
215.738
239.567
181.08
Interest coverage
-0.024
-0.017
-0.013
-0.007
-0.002
0.0
0.0
0.562
0.015
Sector positioning
Liquidity ratio
181.082024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Average-10 pts over 3 years
In 2024, the liquidity ratio of M P ADVERTISING (181.08) 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
0.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.56x
Good+25 pts over 3 years
In 2024, the interest coverage of M P ADVERTISING (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 124 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 265 days. Excellent situation: suppliers finance 141 days of the operating cycle (retail model). Overall, WCR represents 255 days of revenue, i.e. 6.1 M€ to permanently finance. Over 2016-2024, WCR increased by +330%, requiring additional financing.
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
6 086 885 €
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
124 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
265 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
255 j
WCR and payment terms evolution M P ADVERTISING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 415 046 €
2 652 368 €
3 122 529 €
2 823 450 €
0 €
0 €
5 767 882 €
4 790 447 €
6 086 885 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
17
167
221
133
0
0
-533772
68
124
Supplier payment term (days)
11
4
28
10
15
63
168
133
265
Positioning of M P ADVERTISING in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of M P ADVERTISING is estimated at
8 744 887 €
(range 2 960 841€ - 32 799 242€).
With an EBITDA of 4 360 682€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
68 tx
2960k€8744k€32799k€
8 744 887 €Range: 2 960 841€ - 32 799 242€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 360 682 €×2.9x
Estimation12 528 535 €
3 615 462€ - 49 319 198€
Revenue Multiple30%
8 604 223 €×0.22x
Estimation1 931 320 €
800 442€ - 3 287 484€
Net Income Multiple20%
3 263 598 €×2.9x
Estimation9 506 117 €
4 564 890€ - 35 766 993€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare M P ADVERTISING with other companies in the same sector:
Yes, M P ADVERTISING generated a net profit of 3.3 M€ in 2024.
Where is the headquarters of M P ADVERTISING ?
The headquarters of M P ADVERTISING is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of M P ADVERTISING ?
The tax return of M P ADVERTISING 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 M P ADVERTISING operate?
M P ADVERTISING operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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