NEXT ONE : revenue, balance sheet and financial ratios

NEXT ONE is a French company founded 25 years ago, specialized in the sector Régie publicitaire de médias. Based in LA MOTTE-SERVOLEX (73290), this company of category PME shows in 2021 a revenue of 1.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - NEXT ONE (SIREN 432996874)
Indicator 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 1 928 857 € 1 059 298 € 2 601 248 € N/C 2 207 816 € 1 981 617 €
Net income 397 157 € 520 540 € -280 770 € 107 429 € 91 262 € 108 551 € -24 854 €
EBITDA N/C 597 297 € -241 447 € 246 144 € N/C 269 657 € 64 166 €
Net margin N/C 27.0% -26.5% 4.1% N/C 4.9% -1.3%

Revenue and income statement

In 2022, NEXT ONE generates positive net income of 397 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

397 157 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2022) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

78.651%

Financial autonomy (2022) ?
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

40.89%

Asset age ratio (2022) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

15.6%

Solvency indicators evolution
NEXT ONE

Sector positioning

Debt ratio
78.65 2022
2020
2021
2022
Q1: 0.0
Med: 11.29
Q3: 74.97
Average

In 2022, the debt ratio of NEXT ONE (78.65) 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
40.89% 2022
2020
2021
2022
Q1: 5.91%
Med: 27.38%
Q3: 46.75%
Good +8 pts over 3 years

In 2022, the financial autonomy of NEXT ONE (40.9%) 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
2.47 years 2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.53 years
Watch +50 pts over 2 years

In 2021, the repayment capacity of NEXT ONE (2.47) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 310.18. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2022) ?
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

310.175

Liquidity indicators evolution
NEXT ONE

Sector positioning

Liquidity ratio
310.18 2022
2020
2021
2022
Q1: 113.35
Med: 173.0
Q3: 286.81
Excellent +11 pts over 3 years

In 2022, the liquidity ratio of NEXT ONE (310.18) 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
1.71x 2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.45x
Excellent +50 pts over 2 years

In 2021, the interest coverage of NEXT ONE (1.7x) 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 (2022) ?
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 (2022) ?
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 (2022) ?
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 (2022) ?
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
NEXT ONE

Positioning of NEXT ONE in its sector

Comparison with sector Régie publicitaire de médias

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions). This range of 427 106€ to 1 516 914€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2022
Indicative
427k€ 828k€ 1516k€
828 230 € Range: 427 106€ - 1 516 914€
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 (Régie publicitaire de médias)

Compare NEXT ONE with other companies in the same sector:

Frequently asked questions about NEXT ONE

What is the revenue of NEXT ONE ?

The revenue of NEXT ONE in 2021 is 1.9 M€.

Is NEXT ONE profitable?

Yes, NEXT ONE generated a net profit of 397 k€ in 2022.

Where is the headquarters of NEXT ONE ?

The headquarters of NEXT ONE is located in LA MOTTE-SERVOLEX (73290), in the department Savoie.

Where to find the tax return of NEXT ONE ?

The tax return of NEXT ONE 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 NEXT ONE operate?

NEXT ONE operates in the sector Régie publicitaire de médias (NAF code 73.12Z). See the 'Sector positioning' section above to compare the company with its competitors.