Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-04-28 (17 years)Status: ActiveBusiness sector: Production de films et de programmes pour la télévision Location: PARIS (75016), Paris
PROGRAM STORE : revenue, balance sheet and financial ratios
PROGRAM STORE is a French company
founded 17 years ago,
specialized in the sector Production de films et de programmes pour la télévision .
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROGRAM STORE (SIREN 512178880)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
4 417 740 €
2 620 936 €
1 631 294 €
1 490 858 €
1 644 635 €
1 725 934 €
Net income
124 059 €
104 517 €
129 301 €
64 362 €
51 218 €
45 884 €
43 032 €
49 564 €
68 839 €
EBITDA
N/C
N/C
N/C
1 711 516 €
1 174 368 €
951 735 €
769 319 €
614 716 €
536 420 €
Net margin
N/C
N/C
N/C
1.5%
2.0%
2.8%
2.9%
3.0%
4.0%
Revenue and income statement
In 2024, PROGRAM STORE generates positive net income of 124 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 69 k€ -> 124 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
124 059 €
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 3%. 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 20%. The balance between equity and debt is satisfactory.
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
2.697%
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
20.21%
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
53.96
69.448
108.772
150.609
70.864
48.279
40.384
4.873
2.697
Financial autonomy
14.873
13.784
11.135
8.875
7.518
4.567
7.205
12.108
20.21
Repayment capacity
0.023
0.138
0.209
0.135
0.096
0.043
None
None
None
Cash flow / Revenue
27.702%
35.118%
46.526%
51.802%
39.092%
34.568%
None%
None%
None%
Sector positioning
Debt ratio
2.72024
2022
2023
2024
Q1: 0.0
Med: 3.12
Q3: 40.06
Good-19 pts over 3 years
In 2024, the debt ratio of PROGRAM STORE (2.70) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
20.21%2024
2022
2023
2024
Q1: 2.65%
Med: 27.04%
Q3: 59.73%
Average+15 pts over 3 years
In 2024, the financial autonomy of PROGRAM STORE (20.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 75.71. 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
75.712
Liquidity indicators evolution PROGRAM STORE
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
52.357
36.416
53.229
35.733
39.416
48.2
59.22
78.796
75.712
Interest coverage
7.19
4.814
6.836
6.307
5.118
5.593
None
None
None
Sector positioning
Liquidity ratio
75.712024
2022
2023
2024
Q1: 110.74
Med: 205.42
Q3: 432.49
Watch
In 2024, the liquidity ratio of PROGRAM STORE (75.71) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (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
0 €
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
0 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
0 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 and payment terms evolution PROGRAM STORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-868 939 €
-904 862 €
-1 016 810 €
-1 251 366 €
-1 589 545 €
-1 663 279 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
1
1
0
0
0
Customer payment term (days)
56
52
87
99
83
33
0
0
0
Supplier payment term (days)
31
53
58
62
78
72
0
0
0
Positioning of PROGRAM STORE in its sector
Comparison with sector Production de films et de programmes pour la télévision
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 37 425€ to 598 890€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
37k€114k€598k€
114 999 €Range: 37 425€ - 598 890€
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 et de programmes pour la télévision )
Compare PROGRAM STORE with other companies in the same sector:
Yes, PROGRAM STORE generated a net profit of 124 k€ in 2024.
Where is the headquarters of PROGRAM STORE ?
The headquarters of PROGRAM STORE is located in PARIS (75016), in the department Paris.
Where to find the tax return of PROGRAM STORE ?
The tax return of PROGRAM STORE 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 PROGRAM STORE operate?
PROGRAM STORE operates in the sector Production de films et de programmes pour la télévision (NAF code 59.11A). 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