Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-03-01 (21 years)Status: ActiveBusiness sector: Édition de livresLocation: MONTAIGUT-SUR-SAVE (31530), Haute-Garonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NAUTILUS MEDIAS : revenue, balance sheet and financial ratios
NAUTILUS MEDIAS is a French company
founded 21 years ago,
specialized in the sector Édition de livres.
Based in MONTAIGUT-SUR-SAVE (31530),
this company of category PME
shows in 2015 a revenue of 186 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NAUTILUS MEDIAS (SIREN 481211613)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
186 089 €
Net income
8 415 €
-3 338 €
-5 661 €
-7 907 €
-15 212 €
35 602 €
EBITDA
N/C
N/C
N/C
N/C
N/C
35 609 €
Net margin
N/C
N/C
N/C
N/C
N/C
19.1%
Revenue and income statement
In 2020, NAUTILUS MEDIAS generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2020: 36 k€ -> 8 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 415 €
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 232%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
232.137%
Financial autonomy (2020)
?
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
12.977%
Solvency indicators evolution NAUTILUS MEDIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Debt ratio
85.821
52.98
121.993
1133.787
-223.213
232.137
Financial autonomy
35.319
51.517
42.773
7.08
-67.089
12.977
Repayment capacity
0.704
None
None
None
None
None
Cash flow / Revenue
19.135%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
232.142020
2018
2019
2020
Q1: 0.0
Med: 4.09
Q3: 63.44
Watch
In 2020, the debt ratio of NAUTILUS MEDIAS (232.14) 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
12.98%2020
2018
2019
2020
Q1: 3.06%
Med: 29.96%
Q3: 58.91%
Average
In 2020, the financial autonomy of NAUTILUS MEDIAS (13.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 174.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
174.867
Liquidity indicators evolution NAUTILUS MEDIAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
287.164
445.844
1853.056
743.401
553.477
174.867
Interest coverage
0.0
None
None
None
None
None
Sector positioning
Liquidity ratio
174.872020
2018
2019
2020
Q1: 130.03
Med: 217.14
Q3: 416.98
Average-37 pts over 3 years
In 2020, the liquidity ratio of NAUTILUS MEDIAS (174.87) 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.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 NAUTILUS MEDIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
23 261 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
74
0
0
0
0
0
Supplier payment term (days)
9
0
0
0
0
0
Positioning of NAUTILUS MEDIAS in its sector
Comparison with sector Édition de livres
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of NAUTILUS MEDIAS is estimated at
37 195 €
(range 8 987€ - 70 348€).
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.
Estimated enterprise value2020
104 transactions
8k€37k€70k€
37 195 €Range: 8 987€ - 70 348€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
8 415 €
×
4.4x
=37 196 €
Range: 8 988€ - 70 349€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de livres)
Compare NAUTILUS MEDIAS with other companies in the same sector:
Yes, NAUTILUS MEDIAS generated a net profit of 8 k€ in 2020.
Where is the headquarters of NAUTILUS MEDIAS ?
The headquarters of NAUTILUS MEDIAS is located in MONTAIGUT-SUR-SAVE (31530), in the department Haute-Garonne.
Where to find the tax return of NAUTILUS MEDIAS ?
The tax return of NAUTILUS MEDIAS 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 NAUTILUS MEDIAS operate?
NAUTILUS MEDIAS operates in the sector Édition de livres (NAF code 58.11Z). 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