Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-04-15 (16 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: TAVERNY (95150), Val-d'Oise
NAN SHAN COMMUNICATION : revenue, balance sheet and financial ratios
NAN SHAN COMMUNICATION is a French company
founded 16 years ago,
specialized in the sector Activités des sociétés holding.
Based in TAVERNY (95150),
this company of category PME
shows in 2019 a revenue of 117 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NAN SHAN COMMUNICATION (SIREN 521907097)
Indicator
2019
2018
2016
2015
Revenue
116 667 €
130 527 €
142 066 €
142 066 €
Net income
-20 306 €
6 620 €
35 477 €
37 163 €
EBITDA
-17 251 €
50 926 €
42 734 €
45 262 €
Net margin
-17.4%
5.1%
25.0%
26.2%
Revenue and income statement
In 2019, NAN SHAN COMMUNICATION achieves revenue of 117 k€. Activity remains stable over the period (CAGR: -4.8%). Significant drop of -11% vs 2018. After deducting consumption (0 €), gross margin stands at 117 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 -17 k€, representing -14.8% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -134%, reducing margin by 53.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -20 k€ (-17.4% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
116 667 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
116 667 €
EBITDA (2019)
?
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
-17 251 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 251 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-20 306 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-14.8%
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
36.352%
Financial autonomy (2019)
?
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
67.871%
Cash flow / Revenue (2019)
?
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
-17.405%
Repayment capacity (2019)
?
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
-1.999
Solvency indicators evolution NAN SHAN COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
Debt ratio
42.553
28.408
34.337
36.352
Financial autonomy
29.969
34.165
56.24
67.871
Repayment capacity
0.816
0.854
0.91
-1.999
Cash flow / Revenue
26.159%
24.972%
38.129%
-17.405%
Sector positioning
Debt ratio
36.352019
2016
2018
2019
Q1: 0.17
Med: 17.07
Q3: 90.65
Average
In 2019, the debt ratio of NAN SHAN COMMUNICATION (36.35) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
67.87%2019
2016
2018
2019
Q1: 21.04%
Med: 59.32%
Q3: 88.44%
Good+22 pts over 3 years
In 2019, the financial autonomy of NAN SHAN COMMUNICATION (67.9%) 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
-2.0 years2019
2016
2018
2019
Q1: -0.0 years
Med: 0.17 years
Q3: 4.06 years
Excellent-30 pts over 3 years
In 2019, the repayment capacity of NAN SHAN COMMUNICATION (-2.00) 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 424.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
424.8
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution NAN SHAN COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
Liquidity ratio
157.322
164.749
179.414
424.8
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
424.82019
2016
2018
2019
Q1: 104.16
Med: 436.01
Q3: 2275.38
Average+18 pts over 3 years
In 2019, the liquidity ratio of NAN SHAN COMMUNICATION (424.80) 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
0.0x2019
2016
2018
2019
Q1: -58.78x
Med: 0.0x
Q3: 0.0x
Good
In 2019, the interest coverage of NAN SHAN COMMUNICATION (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: 91 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 113 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Overall, WCR represents 90 days of revenue, i.e. 29 k€ to permanently finance. Notable WCR improvement over the period (-62%), freeing up cash.
Operating WCR (2019)
?
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
29 271 €
Customer credit (2019)
?
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
91 j
Supplier credit (2019)
?
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
113 j
Inventory turnover (2019)
?
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 (2019)
?
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
90 j
WCR and payment terms evolution NAN SHAN COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
Operating WCR
78 008 €
102 918 €
31 149 €
29 271 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
449
584
191
91
Supplier payment term (days)
348
319
57
113
Positioning of NAN SHAN COMMUNICATION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 72 transactions of similar company sales
in 2019,
the value of NAN SHAN COMMUNICATION is estimated at
77 373 €
(range 46 911€ - 134 005€).
The price/revenue ratio is 0.66x
(in line with sector norms).
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 value2019
72 tx
46k€77k€134k€
77 373 €Range: 46 911€ - 134 005€
NAF 5 année 2019
Valuation method used
Revenue Multiple
116 667 €
×
0.66x
=77 373 €
Range: 46 911€ - 134 005€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 72 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 sociétés holding)
Compare NAN SHAN COMMUNICATION with other companies in the same sector:
Frequently asked questions about NAN SHAN COMMUNICATION
What is the revenue of NAN SHAN COMMUNICATION ?
The revenue of NAN SHAN COMMUNICATION in 2019 is 117 k€.
Is NAN SHAN COMMUNICATION profitable?
NAN SHAN COMMUNICATION recorded a net loss in 2019.
Where is the headquarters of NAN SHAN COMMUNICATION ?
The headquarters of NAN SHAN COMMUNICATION is located in TAVERNY (95150), in the department Val-d'Oise.
Where to find the tax return of NAN SHAN COMMUNICATION ?
The tax return of NAN SHAN COMMUNICATION 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 NAN SHAN COMMUNICATION operate?
NAN SHAN COMMUNICATION operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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