Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-05-03 (27 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: LE CROISIC (44490), Loire-Atlantique
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PUBLI PUB : revenue, balance sheet and financial ratios
PUBLI PUB is a French company
founded 27 years ago,
specialized in the sector Activités des agences de publicité.
Based in LE CROISIC (44490),
this company of category PME
shows in 2015 a revenue of 629 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, PUBLI PUB generates positive net income of 86 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2025: 3 k€ -> 86 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 732 €
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 110%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
109.647%
Financial autonomy (2025)
?
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
20.893%
Asset age ratio (2025)
?
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
2015
2016
2018
2019
2020
2021
2022
2023
2025
Debt ratio
2.538
21.994
55.057
54.408
121.478
48.265
12.397
69.98
109.647
Financial autonomy
31.257
30.72
18.847
18.62
17.358
16.997
28.402
26.128
20.893
Repayment capacity
-0.27
None
None
None
None
None
None
None
None
Cash flow / Revenue
-3.254%
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
109.652025
2022
2023
2025
Q1: 0.04
Med: 9.23
Q3: 45.97
Watch+25 pts over 3 years
In 2025, the debt ratio of PUBLI PUB (109.65) 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
20.89%2025
2022
2023
2025
Q1: 18.02%
Med: 39.91%
Q3: 65.06%
Average-17 pts over 3 years
In 2025, the financial autonomy of PUBLI PUB (20.9%) 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 382.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
382.445
Liquidity indicators evolution PUBLI PUB
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
2025
Liquidity ratio
437.349
444.005
312.894
375.971
377.167
285.719
372.272
406.251
382.445
Interest coverage
-13.444
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
382.442025
2022
2023
2025
Q1: 140.75
Med: 218.9
Q3: 392.94
Good
In 2025, the liquidity ratio of PUBLI PUB (382.44) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 PUBLI PUB
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2021
2022
2023
2025
Operating WCR
-93 802 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
8
0
0
0
0
0
0
0
0
Customer payment term (days)
122
0
0
0
0
0
0
0
0
Supplier payment term (days)
36
0
0
0
0
0
0
0
0
Positioning of PUBLI PUB 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 PUBLI PUB is estimated at
249 717 €
(range 119 915€ - 939 569€).
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 value2025
68 tx
119k€249k€939k€
249 717 €Range: 119 915€ - 939 569€
NAF 5 all-time
Valuation method used
Net Income Multiple
85 732 €
×
2.9x
=249 718 €
Range: 119 916€ - 939 569€
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 PUBLI PUB with other companies in the same sector:
Yes, PUBLI PUB generated a net profit of 86 k€ in 2025.
Where is the headquarters of PUBLI PUB ?
The headquarters of PUBLI PUB is located in LE CROISIC (44490), in the department Loire-Atlantique.
Where to find the tax return of PUBLI PUB ?
The tax return of PUBLI PUB 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 PUBLI PUB operate?
PUBLI PUB 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