Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SHINE RESEARCH : revenue, balance sheet and financial ratios
SHINE RESEARCH is a French company
founded 13 years ago,
specialized in the sector Édition de jeux électroniques.
Based in CHATILLON-LE-DUC (25870),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHINE RESEARCH (SIREN 753977677)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
1 042 266 €
N/C
Net income
1 015 741 €
777 715 €
184 143 €
259 261 €
EBITDA
N/C
N/C
158 733 €
N/C
Net margin
N/C
N/C
17.7%
N/C
Revenue and income statement
In 2024, SHINE RESEARCH generates positive net income of 1.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 259 k€ -> 1.0 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 015 741 €
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 106%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
106.247%
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
40.944%
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
2021
2022
2023
2024
Debt ratio
323.72
426.543
119.754
106.247
Financial autonomy
20.247
13.82
37.713
40.944
Repayment capacity
None
7.815
None
None
Cash flow / Revenue
None%
15.387%
None%
None%
Sector positioning
Debt ratio
106.252024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 36.37
Watch
In 2024, the debt ratio of SHINE RESEARCH (106.25) 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
40.94%2024
2022
2023
2024
Q1: 0.04%
Med: 37.61%
Q3: 73.73%
Good+21 pts over 3 years
In 2024, the financial autonomy of SHINE RESEARCH (40.9%) 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
7.82 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Average
In 2022, the repayment capacity of SHINE RESEARCH (7.82) 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 579.97. 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
579.967
Liquidity indicators evolution SHINE RESEARCH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
661.193
521.984
564.087
579.967
Interest coverage
None
8.487
None
None
Sector positioning
Liquidity ratio
579.972024
2022
2023
2024
Q1: 105.76
Med: 282.98
Q3: 585.88
Good
In 2024, the liquidity ratio of SHINE RESEARCH (579.97) 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
8.49x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.58x
Excellent
In 2022, the interest coverage of SHINE RESEARCH (8.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 SHINE RESEARCH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
0 €
304 863 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
133
0
0
Supplier payment term (days)
0
157
0
0
Positioning of SHINE RESEARCH in its sector
Comparison with sector Édition de jeux électroniques
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of SHINE RESEARCH is estimated at
1 234 603 €
(range 460 741€ - 4 093 710€).
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.
Estimated enterprise value2024
103 transactions
460k€1234k€4093k€
1 234 603 €Range: 460 741€ - 4 093 710€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
1 015 741 €
×
1.2x
=1 234 603 €
Range: 460 741€ - 4 093 710€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Édition de jeux électroniques)
Compare SHINE RESEARCH with other companies in the same sector:
Yes, SHINE RESEARCH generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of SHINE RESEARCH ?
The headquarters of SHINE RESEARCH is located in CHATILLON-LE-DUC (25870), in the department Doubs.
Where to find the tax return of SHINE RESEARCH ?
The tax return of SHINE RESEARCH 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 SHINE RESEARCH operate?
SHINE RESEARCH operates in the sector Édition de jeux électroniques (NAF code 58.21Z). 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