Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-06-29 (8 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: CLICHY (92110), Hauts-de-Seine
MONKEY PACK CINEMA : revenue, balance sheet and financial ratios
MONKEY PACK CINEMA is a French company
founded 8 years ago,
specialized in the sector Production de films pour le cinéma.
Based in CLICHY (92110),
this company of category ETI
shows in 2024 a revenue of 44 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONKEY PACK CINEMA (SIREN 830759460)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
44 179 €
64 316 €
54 413 €
1 171 124 €
980 095 €
3 545 743 €
325 204 €
Net income
-25 022 €
-23 437 €
14 702 €
130 231 €
-235 163 €
369 122 €
-255 979 €
EBITDA
453 530 €
158 741 €
191 887 €
305 836 €
846 335 €
2 961 293 €
234 936 €
Net margin
-56.6%
-36.4%
27.0%
11.1%
-24.0%
10.4%
-78.7%
Revenue and income statement
In 2024, MONKEY PACK CINEMA achieves revenue of 44 k€. Revenue is declining over the period 2018-2024 (CAGR: -28.3%). Significant drop of -31% vs 2023. After deducting consumption (0 €), gross margin stands at 44 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 454 k€, representing 1026.6% of revenue. Positive scissor effect: EBITDA margin improves by +779.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -25 k€ (-56.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
44 179 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
44 179 €
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
453 530 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 522 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-25 022 €
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
152.4%
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 83.1% 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
74.045%
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
45.603%
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
83.055%
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
1.087
Solvency indicators evolution MONKEY PACK CINEMA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-802.658
1240.865
219.025
90.037
56.626
41.478
74.045
Financial autonomy
-11.519
6.163
9.521
16.688
52.826
57.262
45.603
Repayment capacity
-7.995
1.46
-0.657
1.455
0.222
-10.956
1.087
Cash flow / Revenue
-78.713%
94.166%
-23.236%
11.809%
12.952%
-36.44%
83.055%
Sector positioning
Debt ratio
74.052024
2022
2023
2024
Q1: 0.0
Med: 1.08
Q3: 42.75
Watch+7 pts over 3 years
In 2024, the debt ratio of MONKEY PACK CINEMA (74.05) 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
45.6%2024
2022
2023
2024
Q1: 0.38%
Med: 28.77%
Q3: 73.7%
Good-6 pts over 3 years
In 2024, the financial autonomy of MONKEY PACK CINEMA (45.6%) 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
1.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Average+16 pts over 3 years
In 2024, the repayment capacity of MONKEY PACK CINEMA (1.09) 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 141.63. 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 2.7x. 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
141.634
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
2.726
Liquidity indicators evolution MONKEY PACK CINEMA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
578.937
439.263
88.009
113.132
104.181
191.933
141.634
Interest coverage
4.645
4.414
-0.086
0.79
1.703
5.583
2.726
Sector positioning
Liquidity ratio
141.632024
2022
2023
2024
Q1: 97.88
Med: 246.06
Q3: 648.43
Average
In 2024, the liquidity ratio of MONKEY PACK CINEMA (141.63) 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
2.73x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Excellent
In 2024, the interest coverage of MONKEY PACK CINEMA (2.7x) 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. Average customer payment term: 807 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4113 days. Excellent situation: suppliers finance 3306 days of the operating cycle (retail model). Overall, WCR represents 1643 days of revenue, i.e. 202 k€ to permanently finance. Over 2018-2024, WCR increased by +43%, 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
201 674 €
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
807 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
4113 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
1643 j
WCR and payment terms evolution MONKEY PACK CINEMA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
140 823 €
5 261 315 €
871 402 €
2 655 125 €
128 223 €
149 743 €
201 674 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
193
331
241
523
330
330
807
Supplier payment term (days)
21
97
4523
663
985
1374
4113
Positioning of MONKEY PACK CINEMA 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 45 867€ to 802 206€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
45k€153k€802k€
153 101 €Range: 45 867€ - 802 206€
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 MONKEY PACK CINEMA with other companies in the same sector:
Frequently asked questions about MONKEY PACK CINEMA
What is the revenue of MONKEY PACK CINEMA ?
The revenue of MONKEY PACK CINEMA in 2024 is 44 k€.
Is MONKEY PACK CINEMA profitable?
MONKEY PACK CINEMA recorded a net loss in 2024.
Where is the headquarters of MONKEY PACK CINEMA ?
The headquarters of MONKEY PACK CINEMA is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of MONKEY PACK CINEMA ?
The tax return of MONKEY PACK CINEMA 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 MONKEY PACK CINEMA operate?
MONKEY PACK CINEMA 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