Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-10-15 (23 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75008), Paris
NOE PRODUCTIONS INT : revenue, balance sheet and financial ratios
NOE PRODUCTIONS INT is a French company
founded 23 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 3 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NOE PRODUCTIONS INT (SIREN 443693361)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 577 €
47 635 €
606 517 €
31 205 €
15 125 €
3 354 €
57 434 €
88 150 €
83 719 €
Net income
-117 762 €
22 265 €
191 526 €
1 056 €
-117 913 €
-355 928 €
51 689 €
-161 942 €
-371 400 €
EBITDA
-55 022 €
41 055 €
1 104 087 €
2 157 €
16 170 €
-57 248 €
52 632 €
-49 316 €
-252 428 €
Net margin
-4569.7%
46.7%
31.6%
3.4%
-779.6%
-10612.0%
90.0%
-183.7%
-443.6%
Revenue and income statement
In 2024, NOE PRODUCTIONS INT achieves revenue of 3 k€. Revenue is declining over the period 2016-2024 (CAGR: -35.3%). Significant drop of -95% vs 2023. After deducting consumption (0 €), gross margin stands at 3 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 -55 k€, representing -2135.1% of revenue. Warning negative scissor effect: despite revenue change (-95%), EBITDA varies by -234%, reducing margin by 2221.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -118 k€ (-4569.7% 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
2 577 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 577 €
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
-55 022 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-438 036 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-117 762 €
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
-281.1%
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 210%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1354.2% 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
209.92%
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
27.145%
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
1354.196%
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
6.538
Solvency indicators evolution NOE PRODUCTIONS INT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.044
0.03
0.028
0.046
0.058
0.667
100.038
31.166
209.92
Financial autonomy
93.109
96.334
96.955
96.158
95.892
84.926
34.838
58.945
27.145
Repayment capacity
-0.001
-0.001
0.005
-0.004
-0.039
3.174
0.572
10.937
6.538
Cash flow / Revenue
-686.925%
-354.474%
45.304%
-1749.612%
-44.093%
5.229%
122.732%
16.59%
1354.196%
Sector positioning
Debt ratio
209.922024
2022
2023
2024
Q1: 0.0
Med: 1.08
Q3: 42.75
Watch
In 2024, the debt ratio of NOE PRODUCTIONS INT (209.92) 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
27.14%2024
2022
2023
2024
Q1: 0.38%
Med: 28.77%
Q3: 73.7%
Average-5 pts over 3 years
In 2024, the financial autonomy of NOE PRODUCTIONS INT (27.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
6.54 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Average
In 2024, the repayment capacity of NOE PRODUCTIONS INT (6.54) 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 110.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
110.274
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
-110.292
Liquidity indicators evolution NOE PRODUCTIONS INT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1028.311
1601.831
0.0
561.057
325.634
511.83
98.011
59.289
110.274
Interest coverage
-128.052
-470.466
0.0
0.0
0.402
10.107
3.01
30.41
-110.292
Sector positioning
Liquidity ratio
110.272024
2022
2023
2024
Q1: 97.88
Med: 246.06
Q3: 648.43
Average
In 2024, the liquidity ratio of NOE PRODUCTIONS INT (110.27) 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
-110.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Watch-50 pts over 3 years
In 2024, the interest coverage of NOE PRODUCTIONS INT (-110.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 6499 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The gap of 6474 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 5389 days of revenue, i.e. 39 k€ to permanently finance. Notable WCR improvement over the period (-68%), freeing up cash.
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
38 577 €
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
6499 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
25 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
5389 j
WCR and payment terms evolution NOE PRODUCTIONS INT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
120 501 €
175 105 €
-12 328 €
68 543 €
8 745 €
-12 657 €
120 109 €
-282 304 €
38 577 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
182
326
0
64
210
888
110
360
6499
Supplier payment term (days)
52
43
23
17
114
46
54
61
25
Positioning of NOE PRODUCTIONS INT 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 376€ to 2 599€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
0k€1k€2k€
1 179 €Range: 376€ - 2 599€
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 NOE PRODUCTIONS INT with other companies in the same sector:
Frequently asked questions about NOE PRODUCTIONS INT
What is the revenue of NOE PRODUCTIONS INT ?
The revenue of NOE PRODUCTIONS INT in 2024 is 3 k€.
Is NOE PRODUCTIONS INT profitable?
NOE PRODUCTIONS INT recorded a net loss in 2024.
Where is the headquarters of NOE PRODUCTIONS INT ?
The headquarters of NOE PRODUCTIONS INT is located in PARIS (75008), in the department Paris.
Where to find the tax return of NOE PRODUCTIONS INT ?
The tax return of NOE PRODUCTIONS INT 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 NOE PRODUCTIONS INT operate?
NOE PRODUCTIONS INT 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