Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-04-26 (16 years)Status: ActiveBusiness sector: Distribution de films cinématographiquesLocation: ASNIERES-SUR-SEINE (92600), Hauts-de-Seine
STAR INVEST FILMS : revenue, balance sheet and financial ratios
STAR INVEST FILMS is a French company
founded 16 years ago,
specialized in the sector Distribution de films cinématographiques.
Based in ASNIERES-SUR-SEINE (92600),
this company of category PME
shows in 2023 a revenue of 48 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STAR INVEST FILMS (SIREN 523076768)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
48 000 €
48 000 €
48 000 €
48 000 €
48 000 €
50 464 €
190 875 €
216 970 €
185 352 €
Net income
-685 215 €
-485 317 €
-427 296 €
-329 023 €
-565 795 €
-137 607 €
-196 037 €
-98 500 €
-46 136 €
EBITDA
31 870 €
33 239 €
29 818 €
31 671 €
26 022 €
-113 097 €
-204 602 €
-118 055 €
-65 788 €
Net margin
-1427.5%
-1011.1%
-890.2%
-685.5%
-1178.7%
-272.7%
-102.7%
-45.4%
-24.9%
Revenue and income statement
In 2023, STAR INVEST FILMS achieves revenue of 48 k€. Revenue is declining over the period 2015-2023 (CAGR: -15.5%). Slight decline of 0% vs 2022. After deducting consumption (0 €), gross margin stands at 48 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 32 k€, representing 66.4% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -4%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -685 k€ (-1427.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
48 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 000 €
EBITDA (2023)
?
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
31 870 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
192 548 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-685 215 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
66.4%
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 -168%. 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 -142%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-167.998%
Financial autonomy (2023)
?
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
-142.418%
Cash flow / Revenue (2023)
?
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
-1169.956%
Repayment capacity (2023)
?
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
-6.038
Solvency indicators evolution STAR INVEST FILMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.683
0.0
-302.996
-194.847
-166.879
-184.036
-167.998
Financial autonomy
78.285
75.401
64.121
70.342
-30.758
-83.449
-122.756
-109.653
-142.418
Repayment capacity
0.0
0.0
-0.021
0.0
-0.523
-2.489
-3.313
-7.539
-6.038
Cash flow / Revenue
-24.891%
-45.397%
-102.704%
-270.514%
-1104.573%
-685.808%
-889.748%
-677.923%
-1169.956%
Sector positioning
Debt ratio
-168.02023
2021
2022
2023
Q1: 0.0
Med: 1.12
Q3: 46.44
Excellent
In 2023, the debt ratio of STAR INVEST FILMS (-168.00) 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.
Financial autonomy
-142.42%2023
2021
2022
2023
Q1: 1.2%
Med: 24.68%
Q3: 46.14%
Watch
In 2023, the financial autonomy of STAR INVEST FILMS (-142.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-6.04 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.41 years
Excellent-7 pts over 3 years
In 2023, the repayment capacity of STAR INVEST FILMS (-6.04) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 241.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2568.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
241.288
Interest coverage (2023)
?
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
2568.102
Liquidity indicators evolution STAR INVEST FILMS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
448.384
394.957
268.682
329.626
266.222
479.579
557.709
118.026
241.288
Interest coverage
0.0
0.0
0.0
-26.968
2235.163
1171.182
1583.631
1218.313
2568.102
Sector positioning
Liquidity ratio
241.292023
2021
2022
2023
Q1: 105.34
Med: 139.81
Q3: 223.5
Excellent
In 2023, the liquidity ratio of STAR INVEST FILMS (241.29) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2568.1x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.24x
Excellent
In 2023, the interest coverage of STAR INVEST FILMS (2568.1x) 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. Average customer payment term: 647 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 523 days. The gap of 124 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 676 days of revenue, i.e. 90 k€ to permanently finance. Notable WCR improvement over the period (-92%), freeing up cash.
Operating WCR (2023)
?
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
90 170 €
Customer credit (2023)
?
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
647 j
Supplier credit (2023)
?
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
523 j
Inventory turnover (2023)
?
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 (2023)
?
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
676 j
WCR and payment terms evolution STAR INVEST FILMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 117 432 €
961 891 €
840 543 €
656 710 €
294 105 €
460 089 €
673 615 €
96 049 €
90 170 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
66
32
269
18
78
288
618
618
647
Supplier payment term (days)
293
251
304
3286
1550
1775
1845
1676
523
Positioning of STAR INVEST FILMS in its sector
Comparison with sector Distribution de films cinématographiques
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of STAR INVEST FILMS is estimated at
34 328 €
(range 15 485€ - 88 280€).
With an EBITDA of 31 870€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.32x
(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 value2023
88 tx
15k€34k€88k€
34 328 €Range: 15 485€ - 88 280€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 870 €×1.4x
Estimation45 635 €
17 909€ - 121 309€
Revenue Multiple30%
48 000 €×0.32x
Estimation15 485 €
11 446€ - 33 232€
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Distribution de films cinématographiques)
Compare STAR INVEST FILMS with other companies in the same sector:
Frequently asked questions about STAR INVEST FILMS
What is the revenue of STAR INVEST FILMS ?
The revenue of STAR INVEST FILMS in 2023 is 48 k€.
Is STAR INVEST FILMS profitable?
STAR INVEST FILMS recorded a net loss in 2023.
Where is the headquarters of STAR INVEST FILMS ?
The headquarters of STAR INVEST FILMS is located in ASNIERES-SUR-SEINE (92600), in the department Hauts-de-Seine.
Where to find the tax return of STAR INVEST FILMS ?
The tax return of STAR INVEST FILMS 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 STAR INVEST FILMS operate?
STAR INVEST FILMS operates in the sector Distribution de films cinématographiques (NAF code 59.13A). 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