Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-04-21 (27 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: EPINAY-SUR-SEINE (93800), Seine-Saint-Denis
STUDIOS D'EPINAY : revenue, balance sheet and financial ratios
STUDIOS D'EPINAY is a French company
founded 27 years ago,
specialized in the sector Production de films pour le cinéma.
Based in EPINAY-SUR-SEINE (93800),
this company of category PME
shows in 2021 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STUDIOS D'EPINAY (SIREN 422869305)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
1 682 584 €
766 139 €
945 596 €
1 031 719 €
1 142 758 €
Net income
795 412 €
714 221 €
702 240 €
181 775 €
-80 871 €
35 450 €
90 668 €
37 031 €
EBITDA
N/C
N/C
N/C
529 612 €
-71 878 €
87 107 €
160 223 €
51 561 €
Net margin
N/C
N/C
N/C
10.8%
-10.6%
3.7%
8.8%
3.2%
Revenue and income statement
In 2024, STUDIOS D'EPINAY generates positive net income of 795 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 37 k€ -> 795 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
795 412 €
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 0%. 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 51%. 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
0.0%
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
50.686%
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
2023
2024
Debt ratio
0.0
21.052
7.625
10.701
10.16
0.0
0.0
0.0
Financial autonomy
17.191
28.244
51.595
34.242
32.981
44.564
55.125
50.686
Repayment capacity
0.0
0.323
0.315
-0.394
0.078
None
None
None
Cash flow / Revenue
5.553%
11.821%
7.195%
-7.112%
29.564%
None%
None%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 1.08
Q3: 42.75
Excellent
In 2024, the debt ratio of STUDIOS D'EPINAY (0.00) 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
50.69%2024
2022
2023
2024
Q1: 0.38%
Med: 28.77%
Q3: 73.7%
Good
In 2024, the financial autonomy of STUDIOS D'EPINAY (50.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 182.02. 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
182.018
Liquidity indicators evolution STUDIOS D'EPINAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
74.263
101.777
154.836
134.548
323.08
105.897
220.824
182.018
Interest coverage
0.076
0.0
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
182.022024
2022
2023
2024
Q1: 97.88
Med: 246.06
Q3: 648.43
Average+9 pts over 3 years
In 2024, the liquidity ratio of STUDIOS D'EPINAY (182.02) 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.
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 STUDIOS D'EPINAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
312 921 €
434 983 €
301 324 €
341 522 €
382 754 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
39
86
58
73
26
0
0
0
Supplier payment term (days)
135
160
77
116
51
0
0
0
Positioning of STUDIOS D'EPINAY in its sector
Comparison with sector Production de films pour le cinéma
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 239 958€ to 3 839 822€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
239k€737k€3839k€
737 327 €Range: 239 958€ - 3 839 822€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 28 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 (Production de films pour le cinéma)
Compare STUDIOS D'EPINAY with other companies in the same sector:
The revenue of STUDIOS D'EPINAY in 2021 is 1.7 M€.
Is STUDIOS D'EPINAY profitable?
Yes, STUDIOS D'EPINAY generated a net profit of 795 k€ in 2024.
Where is the headquarters of STUDIOS D'EPINAY ?
The headquarters of STUDIOS D'EPINAY is located in EPINAY-SUR-SEINE (93800), in the department Seine-Saint-Denis.
Where to find the tax return of STUDIOS D'EPINAY ?
The tax return of STUDIOS D'EPINAY 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 STUDIOS D'EPINAY operate?
STUDIOS D'EPINAY operates in the sector Production de films pour le cinéma (NAF code 59.11C). 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