Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-06-01 (10 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PRESLES-EN-BRIE (77220), Seine-et-Marne
STATION NUMERIQUE : revenue, balance sheet and financial ratios
STATION NUMERIQUE is a French company
founded 10 years ago,
specialized in the sector Activités des agences de publicité.
Based in PRESLES-EN-BRIE (77220),
this company of category PME
shows in 2021 a revenue of 55 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STATION NUMERIQUE (SIREN 811591866)
Indicator
2021
2018
2017
Revenue
54 988 €
32 019 €
36 924 €
Net income
16 306 €
13 029 €
17 895 €
EBITDA
32 329 €
27 140 €
27 269 €
Net margin
29.7%
40.7%
48.5%
Revenue and income statement
Im Jahr 2021 erzielt STATION NUMERIQUE einen Umsatz von 55 k€. Im Zeitraum 2017-2021 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +10.5%. Vs 2018, Wachstum von +72% (32 k€ -> 55 k€). Nach Abzug des Verbrauchs (45 €) beträgt die Bruttomarge 55 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 32 k€, was 58.8% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+72%) variiert EBITDA um +19%, was die Marge um 26.0 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 16 k€, d.h. 29.7% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
54 988 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
54 943 €
EBITDA (2021)
?
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
32 329 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 942 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 306 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
58.8%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 31%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 65%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 52.9% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.81%
Financial autonomy (2021)
?
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
65.496%
Cash flow / Revenue (2021)
?
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
52.857%
Repayment capacity (2021)
?
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
0.998
Asset age ratio (2021)
?
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
2017
2018
2021
Debt ratio
207.278
71.898
30.81
Financial autonomy
29.964
56.651
65.496
Repayment capacity
1.543
1.004
0.998
Cash flow / Revenue
78.835%
77.576%
52.857%
Sector positioning
Verschuldungsgrad
30.812021
2017
2018
2021
Q1: 0.0
Med: 12.08
Q3: 71.81
Average-17 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das verschuldungsgrad von STATION NUMERIQUE (30.81). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
65.5%2021
2017
2018
2021
Q1: 9.99%
Med: 32.53%
Q3: 55.05%
Ausgezeichnet+28 pts over 3 years
Im Jahr 2021 liegt in den oberen 25% der Branche das finanzielle autonomie von STATION NUMERIQUE (65.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
1.0 ans2021
2017
2018
2021
Q1: 0.0 ans
Med: 0.01 ans
Q3: 1.56 ans
Average-9 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das rückzahlungsfähigkeit von STATION NUMERIQUE (1.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 517.73. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2021)
?
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
517.734
Interest coverage (2021)
?
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
0.953
Liquidity indicators evolution STATION NUMERIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2021
Liquidity ratio
554.484
2027.369
517.734
Interest coverage
0.0
0.0
0.953
Sector positioning
Liquiditätsquote
517.732021
2017
2018
2021
Q1: 134.84
Med: 213.66
Q3: 348.49
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das liquiditätsquote von STATION NUMERIQUE (517.73). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.95x2021
2017
2018
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Gut+43 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das zinsdeckung von STATION NUMERIQUE (0.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 212 Tage. Lieferantenfrist: 265 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 53 Tage des Betriebszyklus. Der WCR repräsentiert 266 Tage Umsatz. Im Zeitraum 2017-2021 stieg der WCR um +401%.
Operating WCR (2021)
?
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
40 584 €
Customer credit (2021)
?
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
212 j
Supplier credit (2021)
?
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
265 j
Inventory turnover (2021)
?
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 (2021)
?
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
266 j
WCR and payment terms evolution STATION NUMERIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2021
Operating WCR
8 106 €
9 726 €
40 584 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
92
84
212
Supplier payment term (days)
71
82
265
Positioning of STATION NUMERIQUE 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 STATION NUMERIQUE is estimated at
59 643 €
(range 19 498€ - 224 863€).
With an EBITDA of 32 329€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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 value2021
68 tx
19k€59k€224k€
59 643 €Range: 19 498€ - 224 863€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 329 €×2.9x
Estimation92 883 €
26 804€ - 365 640€
Revenue Multiple30%
54 988 €×0.22x
Estimation12 343 €
5 115€ - 21 010€
Net Income Multiple20%
16 306 €×2.9x
Estimation47 496 €
22 808€ - 178 704€
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 STATION NUMERIQUE with other companies in the same sector:
Frequently asked questions about STATION NUMERIQUE
What is the revenue of STATION NUMERIQUE ?
The revenue of STATION NUMERIQUE in 2021 is 55 k€.
Is STATION NUMERIQUE profitable?
Yes, STATION NUMERIQUE generated a net profit of 16 k€ in 2021.
Where is the headquarters of STATION NUMERIQUE ?
The headquarters of STATION NUMERIQUE is located in PRESLES-EN-BRIE (77220), in the department Seine-et-Marne.
Where to find the tax return of STATION NUMERIQUE ?
The tax return of STATION NUMERIQUE 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 STATION NUMERIQUE operate?
STATION NUMERIQUE 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