Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-09-15 (25 years)Status: ActiveBusiness sector: Régie publicitaire de médiasLocation: LA MOTTE-SERVOLEX (73290), Savoie
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.
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...
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 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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
82.601
55.257
45.433
32.039
120.774
114.775
78.651
Financial autonomy
39.755
42.602
43.792
45.266
32.859
36.018
40.89
Repayment capacity
10.343
1.757
None
1.35
-4.041
2.469
None
Cash flow / Revenue
2.669%
10.979%
None%
8.845%
-19.168%
24.664%
None%
Sector positioning
Debt ratio
78.652022
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 years2021
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
278.098
234.144
240.067
224.158
250.577
355.468
310.175
Interest coverage
10.887
19.977
None
1.675
-2.133
1.714
None
Sector positioning
Liquidity ratio
310.182022
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
1.71x2021
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
585 865 €
414 186 €
0 €
711 415 €
356 305 €
442 538 €
0 €
Inventory turnover (days)
3
1
0
2
7
4
0
Customer payment term (days)
76
57
0
84
35
93
0
Supplier payment term (days)
107
126
0
171
242
145
0
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 value2022
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:
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.
Item evolution
Rotate your phone to landscape mode to view the chart