Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-02-18 (10 years)Status: ActiveBusiness sector: Autres commerces de détail en magasin non spécialiséLocation: CLICHY (92110), Hauts-de-Seine
MIX CREATIVE : revenue, balance sheet and financial ratios
MIX CREATIVE is a French company
founded 10 years ago,
specialized in the sector Autres commerces de détail en magasin non spécialisé.
Based in CLICHY (92110),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIX CREATIVE (SIREN 819489675)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
1 289 913 €
783 769 €
209 453 €
63 734 €
14 849 €
N/C
Net income
196 994 €
321 369 €
113 442 €
53 302 €
18 840 €
-3 393 €
-27 465 €
EBITDA
N/C
471 001 €
150 819 €
60 673 €
18 949 €
-3 393 €
-27 465 €
Net margin
N/C
24.9%
14.5%
25.4%
29.6%
-22.9%
N/C
Revenue and income statement
In 2023, MIX CREATIVE generates positive net income of 197 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
196 994 €
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 1%. 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 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.266%
Financial autonomy (2023)
?
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
64.309%
Solvency indicators evolution MIX CREATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-108.776
-110.378
-2150.077
16.646
7.223
1.404
1.266
Financial autonomy
-240.406
-186.108
-2.324
60.824
78.123
65.271
64.309
Repayment capacity
-0.638
-6.341
0.745
0.164
0.106
0.02
None
Cash flow / Revenue
None%
-22.85%
29.56%
25.448%
14.474%
25.325%
None%
Sector positioning
Debt ratio
1.272023
2021
2022
2023
Q1: 0.0
Med: 10.25
Q3: 68.71
Good-7 pts over 3 years
In 2023, the debt ratio of MIX CREATIVE (1.27) 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
64.31%2023
2021
2022
2023
Q1: 0.0%
Med: 18.11%
Q3: 43.61%
Excellent
In 2023, the financial autonomy of MIX CREATIVE (64.3%) 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
0.02 years2022
2021
2022
Q1: -0.64 years
Med: 0.0 years
Q3: 1.74 years
Average
In 2022, the repayment capacity of MIX CREATIVE (0.02) 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 296.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
296.317
Liquidity indicators evolution MIX CREATIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
126.765
123.938
189.652
343.474
615.277
348.222
296.317
Interest coverage
0.0
0.0
0.0
0.0
0.0
7.716
None
Sector positioning
Liquidity ratio
296.322023
2021
2022
2023
Q1: 104.44
Med: 164.27
Q3: 277.23
Excellent
In 2023, the liquidity ratio of MIX CREATIVE (296.32) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
7.72x2022
2021
2022
Q1: 0.0x
Med: 0.1x
Q3: 2.53x
Excellent+50 pts over 2 years
In 2022, the interest coverage of MIX CREATIVE (7.7x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution MIX CREATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
-640 €
-8 577 €
-17 332 €
-26 272 €
66 792 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
36
0
Supplier payment term (days)
58
112
34
13
3
31
0
Positioning of MIX CREATIVE in its sector
Comparison with sector Autres commerces de détail en magasin non spécialisé
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 102 895€ to 489 000€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
102k€401k€489k€
401 622 €Range: 102 895€ - 489 000€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Autres commerces de détail en magasin non spécialisé)
Compare MIX CREATIVE with other companies in the same sector:
Yes, MIX CREATIVE generated a net profit of 197 k€ in 2023.
Where is the headquarters of MIX CREATIVE ?
The headquarters of MIX CREATIVE is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of MIX CREATIVE ?
The tax return of MIX CREATIVE 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 MIX CREATIVE operate?
MIX CREATIVE operates in the sector Autres commerces de détail en magasin non spécialisé (NAF code 47.19B). 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