Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-09 (8 years)Status: ActiveBusiness sector: Enregistrement sonore et édition musicale Location: LYON (69003), Rhone
Le dernier exercice comptable publié pour cette entreprise remonte à 2020. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
RIPTIDE PUBLISHING : revenue, balance sheet and financial ratios
RIPTIDE PUBLISHING is a French company
founded 8 years ago,
specialized in the sector Enregistrement sonore et édition musicale .
Based in LYON (69003),
this company of category PME
shows in 2020 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In summary, RIPTIDE PUBLISHING combines a growing business with positive profitability. Its financial structure is severely weakened: equity is negative. Point of attention: short-term liquidity is tight.
Financial history - RIPTIDE PUBLISHING (SIREN 834535833)
Indicator
2020
2019
Revenue
1 810 €
272 €
Net income
377 €
-1 637 €
EBITDA
378 €
-1 637 €
Net margin
20.8%
-601.8%
Revenue and income statement
In 2020, RIPTIDE PUBLISHING achieves revenue of 2 k€. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 378 €, representing 20.9% of revenue. Positive scissor effect: EBITDA margin improves by +622.7 pts, sign of improved operational efficiency. This ratio is more favorable than the sector median (9.1%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 377 €, i.e. 20.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 810 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 810 €
EBITDA (2020)
?
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
378 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
377 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
377 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.9%
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
Warning: the company shows negative equity (accumulated losses exceed its capital). This is a major financial weakness which makes debt and autonomy ratios non-meaningful. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. Cash flow represents 20.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (14.6%).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
Non significatif
Financial autonomy (2020)
?
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
Non significatif
Cash flow / Revenue (2020)
?
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
20.83%
Repayment capacity (2020)
?
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
0.11
Solvency indicators evolution RIPTIDE PUBLISHING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Debt ratio
0.0
-15.444
Financial autonomy
-124.658
-23.588
Repayment capacity
0.0
0.106
Cash flow / Revenue
-601.838%
20.829%
Sector positioning
Debt ratio
0.0%2019
Q1: 0.0%
Med: 1.64%
Q3: 32.68%
Excellent
In 2019, the debt ratio of RIPTIDE PUBLISHING (0.0%) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.83. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement.
Liquidity ratio (2020)
?
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
0.83
Interest coverage (2020)
?
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 RIPTIDE PUBLISHING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
Liquidity ratio
0.43947
0.8254900000000001
Interest coverage
0.0
0.0
Sector positioning
Liquidity ratio
0.832020
Q1: 1.12
Med: 2.03
Q3: 4.57
Watch+7 pts over 2 years
In 2020, the liquidity ratio of RIPTIDE PUBLISHING (0.83) 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. Average customer payment term: 89 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 266 days. Excellent situation: suppliers finance 177 days of the operating cycle (retail model). Overall, WCR represents 148 days of revenue, i.e. 746 € to permanently finance. Between 2019 and 2020, WCR improved by 290 days of revenue, freeing up cash.
Operating WCR (2020)
?
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
746 €
Customer credit (2020)
?
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
89 j
Supplier credit (2020)
?
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
266 j
Inventory turnover (2020)
?
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 (2020)
?
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
148 j
WCR and payment terms evolution RIPTIDE PUBLISHING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Operating WCR
331 €
746 €
Inventory turnover (days)
0
0
Customer payment term (days)
97
89
Supplier payment term (days)
179
266
Positioning of RIPTIDE PUBLISHING in its sector
Comparison with sector Enregistrement sonore et édition musicale
Valuation estimate
Based on 96 transactions of similar company sales
(all years),
the value of RIPTIDE PUBLISHING is estimated at
618 €
(range 264€ - 1 481€).
With an EBITDA of 378€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.36x
(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 value2020
96 tx
0k€0k€1k€
618 €Range: 264€ - 1 481€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
378 €×1.6x
Estimation596 €
212€ - 1 440€
Revenue Multiple30%
1 810 €×0.36x
Estimation654 €
335€ - 1 307€
Net Income Multiple20%
377 €×1.7x
Estimation622 €
289€ - 1 847€
How is this estimate calculated?
This estimate is based on the analysis of 96 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 (Enregistrement sonore et édition musicale )
Compare RIPTIDE PUBLISHING with other companies in the same sector:
Frequently asked questions about RIPTIDE PUBLISHING
What is the revenue of RIPTIDE PUBLISHING ?
The revenue of RIPTIDE PUBLISHING in 2020 is 2 k€.
Is RIPTIDE PUBLISHING profitable?
Yes, RIPTIDE PUBLISHING generated a net profit of 377€ in 2020.
Where is the headquarters of RIPTIDE PUBLISHING ?
The headquarters of RIPTIDE PUBLISHING is located in LYON (69003), in the department Rhone.
Where to find the tax return of RIPTIDE PUBLISHING ?
The tax return of RIPTIDE PUBLISHING 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 RIPTIDE PUBLISHING operate?
RIPTIDE PUBLISHING operates in the sector Enregistrement sonore et édition musicale (NAF code 59.20Z). See the 'Sector positioning' section above to compare the company with its competitors.