Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-09-10 (32 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: OSMOY (78910), Yvelines
POST'UP INTERNATIONAL : revenue, balance sheet and financial ratios
POST'UP INTERNATIONAL is a French company
founded 32 years ago,
specialized in the sector Activités des agences de publicité.
Based in OSMOY (78910),
this company of category PME
shows in 2022 a revenue of 10 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POST'UP INTERNATIONAL (SIREN 392386660)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
10 000 €
7 667 €
8 404 €
88 254 €
60 909 €
23 099 €
24 970 €
Net income
-9 434 €
97 839 €
-237 424 €
-403 631 €
51 915 €
-12 214 €
-3 926 €
EBITDA
-6 523 €
-13 473 €
-16 092 €
69 019 €
39 029 €
-11 466 €
-20 187 €
Net margin
-94.3%
1276.1%
-2825.1%
-457.4%
85.2%
-52.9%
-15.7%
Revenue and income statement
In 2022, POST'UP INTERNATIONAL achieves revenue of 10 k€. Revenue is declining over the period 2016-2022 (CAGR: -14.1%). Vs 2021, growth of +30% (8 k€ -> 10 k€). After deducting consumption (0 €), gross margin stands at 10 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 -7 k€, representing -65.2% of revenue. Positive scissor effect: EBITDA margin improves by +110.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -9 k€ (-94.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 000 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 000 €
EBITDA (2022)
?
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
-6 523 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 434 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 434 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-65.2%
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 18%. 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 78%. 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
17.972%
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
78.005%
Cash flow / Revenue (2022)
?
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
-52.54%
Repayment capacity (2022)
?
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
-4.559
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution POST'UP INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.154
86.777
65.958
71.786
944.694
16.653
17.972
Financial autonomy
54.504
51.58
58.923
57.154
9.425
82.618
78.005
Repayment capacity
-0.019
-48.029
9.955
2.937
-1.793
0.243
-4.559
Cash flow / Revenue
-206.095%
-49.591%
74.611%
78.19%
-2812.339%
1273.64%
-52.54%
Sector positioning
Debt ratio
17.972022
2020
2021
2022
Q1: 0.0
Med: 12.43
Q3: 67.71
Average-24 pts over 3 years
In 2022, the debt ratio of POST'UP INTERNATIONAL (17.97) 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
78.0%2022
2020
2021
2022
Q1: 10.89%
Med: 32.52%
Q3: 56.76%
Excellent+49 pts over 3 years
In 2022, the financial autonomy of POST'UP INTERNATIONAL (78.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-4.56 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Excellent
In 2022, the repayment capacity of POST'UP INTERNATIONAL (-4.56) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1106.70. 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
1106.699
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution POST'UP INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
126.474
1609.274
2629.5
5198.419
6138.249
2401.901
1106.699
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1106.72022
2020
2021
2022
Q1: 133.53
Med: 205.59
Q3: 346.28
Excellent
In 2022, the liquidity ratio of POST'UP INTERNATIONAL (1106.70) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Average
In 2022, the interest coverage of POST'UP INTERNATIONAL (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 939 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. The gap of 770 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 5152 days of revenue, i.e. 143 k€ to permanently finance.
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
143 103 €
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
939 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
169 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 in days of revenue (2022)
?
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
5152 j
WCR and payment terms evolution POST'UP INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
163 890 €
677 491 €
599 971 €
429 322 €
428 733 €
134 931 €
143 103 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
836
758
214
48
821
897
939
Supplier payment term (days)
157
319
89
117
51
45
169
Positioning of POST'UP INTERNATIONAL 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 POST'UP INTERNATIONAL is estimated at
2 244 €
(range 930€ - 3 820€).
The price/revenue ratio is 0.22x
(conservative valuation).
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 value2022
68 tx
0k€2k€3k€
2 244 €Range: 930€ - 3 820€
NAF 5 all-time
Valuation method used
Revenue Multiple
10 000 €
×
0.22x
=2 245 €
Range: 930€ - 3 821€
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 POST'UP INTERNATIONAL with other companies in the same sector:
Frequently asked questions about POST'UP INTERNATIONAL
What is the revenue of POST'UP INTERNATIONAL ?
The revenue of POST'UP INTERNATIONAL in 2022 is 10 k€.
Is POST'UP INTERNATIONAL profitable?
POST'UP INTERNATIONAL recorded a net loss in 2022.
Where is the headquarters of POST'UP INTERNATIONAL ?
The headquarters of POST'UP INTERNATIONAL is located in OSMOY (78910), in the department Yvelines.
Where to find the tax return of POST'UP INTERNATIONAL ?
The tax return of POST'UP INTERNATIONAL 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 POST'UP INTERNATIONAL operate?
POST'UP INTERNATIONAL 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