Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-09-01 (16 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PARIS (75008), Paris
PARIS CALLING : revenue, balance sheet and financial ratios
PARIS CALLING is a French company
founded 16 years ago,
specialized in the sector Activités des agences de publicité.
Based in PARIS (75008),
this company of category ETI
shows in 2017 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS CALLING (SIREN 514672666)
Indicator
2018
2017
2016
Revenue
N/C
3 470 842 €
4 064 859 €
Net income
24 147 €
242 476 €
434 463 €
EBITDA
N/C
340 427 €
590 102 €
Net margin
N/C
7.0%
10.7%
Revenue and income statement
In 2018, PARIS CALLING generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 434 k€ -> 24 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 147 €
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 10%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.271%
Financial autonomy (2018)
?
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
54.793%
Asset age ratio (2018)
?
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
Debt ratio
6.152
5.78
10.271
Financial autonomy
51.796
66.769
54.793
Repayment capacity
0.196
0.305
None
Cash flow / Revenue
9.818%
6.934%
None%
Sector positioning
Debt ratio
10.272018
2016
2017
2018
Q1: 0.0
Med: 6.0
Q3: 40.77
Average
In 2018, the debt ratio of PARIS CALLING (10.27) 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
54.79%2018
2016
2017
2018
Q1: 9.95%
Med: 35.16%
Q3: 58.05%
Good
In 2018, the financial autonomy of PARIS CALLING (54.8%) 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
0.3 years2017
2016
2017
Q1: 0.0 years
Med: 0.0 years
Q3: 0.79 years
Average
In 2017, the repayment capacity of PARIS CALLING (0.30) 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 221.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
221.659
Liquidity indicators evolution PARIS CALLING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
255.382
313.621
221.659
Interest coverage
0.853
0.724
None
Sector positioning
Liquidity ratio
221.662018
2016
2017
2018
Q1: 125.81
Med: 189.58
Q3: 312.91
Good-9 pts over 3 years
In 2018, the liquidity ratio of PARIS CALLING (221.66) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.72x2017
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 1.57x
Good
In 2017, the interest coverage of PARIS CALLING (0.7x) 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.
Operating WCR (2018)
?
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 PARIS CALLING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
712 082 €
803 257 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
72
70
0
Supplier payment term (days)
70
44
0
Positioning of PARIS CALLING in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of PARIS CALLING is estimated at
70 334 €
(range 33 775€ - 264 636€).
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 value2018
68 tx
33k€70k€264k€
70 334 €Range: 33 775€ - 264 636€
NAF 5 all-time
Valuation method used
Net Income Multiple
24 147 €
×
2.9x
=70 335 €
Range: 33 775€ - 264 636€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare PARIS CALLING with other companies in the same sector:
Yes, PARIS CALLING generated a net profit of 24 k€ in 2018.
Where is the headquarters of PARIS CALLING ?
The headquarters of PARIS CALLING is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARIS CALLING ?
The tax return of PARIS CALLING 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 PARIS CALLING operate?
PARIS CALLING operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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