Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-06-01 (9 years)Status: ActiveBusiness sector: Edition et distribution vidéoLocation: COLOMBES (92700), Hauts-de-Seine
SHOT PRODUCTION : revenue, balance sheet and financial ratios
SHOT PRODUCTION is a French company
founded 9 years ago,
specialized in the sector Edition et distribution vidéo.
Based in COLOMBES (92700),
this company of category PME
shows in 2022 a revenue of 127 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHOT PRODUCTION (SIREN 820692499)
Indicator
2024
2022
2021
2020
2019
2017
2016
Revenue
N/C
126 879 €
155 673 €
67 437 €
46 700 €
N/C
600 €
Net income
-12 365 €
36 106 €
59 752 €
3 740 €
6 735 €
-18 731 €
-7 165 €
EBITDA
N/C
34 925 €
77 062 €
38 354 €
32 989 €
-1 901 €
-2 696 €
Net margin
N/C
28.5%
38.4%
5.5%
14.4%
N/C
-1194.2%
Revenue and income statement
In 2024, SHOT PRODUCTION records a net loss of 12 k€. This deficit will reduce equity on the balance sheet.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 365 €
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 662%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
662.126%
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
12.059%
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
2019
2020
2021
2022
2024
Debt ratio
-62.222
-15.304
-372.009
-381.09
576.35
254.04
662.126
Financial autonomy
-7.724
-40.922
-34.417
-33.828
12.077
25.36
12.059
Repayment capacity
-1.409
-2.004
4.688
3.781
1.715
5.161
None
Cash flow / Revenue
-449.333%
None%
70.642%
55.323%
47.299%
22.509%
None%
Sector positioning
Debt ratio
662.132024
2021
2022
2024
Q1: 0.0
Med: 0.0
Q3: 16.54
Watch-6 pts over 3 years
In 2024, the debt ratio of SHOT PRODUCTION (662.13) 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
12.06%2024
2021
2022
2024
Q1: 0.12%
Med: 29.66%
Q3: 57.68%
Average-17 pts over 3 years
In 2024, the financial autonomy of SHOT PRODUCTION (12.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
5.16 years2022
2021
2022
Q1: -1.34 years
Med: 0.0 years
Q3: 0.0 years
Watch+8 pts over 2 years
In 2022, the repayment capacity of SHOT PRODUCTION (5.16) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.63. 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
152.631
Liquidity indicators evolution SHOT PRODUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2024
Liquidity ratio
7.462
4.864
482.101
422.748
120.763
129.339
152.631
Interest coverage
0.0
0.0
0.0
0.099
0.0
0.0
None
Sector positioning
Liquidity ratio
152.632024
2021
2022
2024
Q1: 131.09
Med: 201.28
Q3: 393.41
Average+8 pts over 3 years
In 2024, the liquidity ratio of SHOT PRODUCTION (152.63) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.35x
Average
In 2022, the interest coverage of SHOT PRODUCTION (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: 521 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 954 days. Excellent situation: suppliers finance 433 days of the operating cycle (retail model).
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
521 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
954 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 SHOT PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2024
Operating WCR
1 652 €
0 €
14 165 €
8 252 €
15 527 €
-3 027 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
79
46
27
36
521
Supplier payment term (days)
7437
13571
91
29
110
15
954
Positioning of SHOT PRODUCTION in its sector
Comparison with sector Edition et distribution vidéo
Similar companies (Edition et distribution vidéo)
Compare SHOT PRODUCTION with other companies in the same sector:
The headquarters of SHOT PRODUCTION is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of SHOT PRODUCTION ?
The tax return of SHOT PRODUCTION 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 SHOT PRODUCTION operate?
SHOT PRODUCTION operates in the sector Edition et distribution vidéo (NAF code 59.13B). 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