Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75002), Paris
THEATRE LE REX : revenue, balance sheet and financial ratios
THEATRE LE REX is a French company
founded 72 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75002),
this company of category PME
shows in 2024 a revenue of 196 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THEATRE LE REX (SIREN 542045984)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
196 305 €
246 659 €
315 155 €
411 409 €
477 086 €
470 056 €
462 488 €
408 915 €
Net income
5 723 822 €
382 526 €
371 464 €
-254 059 €
-145 770 €
12 577 501 €
-714 695 €
10 450 655 €
EBITDA
-831 089 €
-378 544 €
-352 512 €
-247 611 €
-1 245 246 €
-1 154 151 €
-1 210 864 €
-1 171 821 €
Net margin
2915.8%
155.1%
117.9%
-61.8%
-30.6%
2675.7%
-154.5%
2555.7%
Revenue and income statement
In 2024, THEATRE LE REX achieves revenue of 196 k€. Revenue is declining over the period 2016-2024 (CAGR: -8.8%). Significant drop of -20% vs 2023. After deducting consumption (0 €), gross margin stands at 196 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 -831 k€, representing -423.4% of revenue. Warning negative scissor effect: despite revenue change (-20%), EBITDA varies by -120%, reducing margin by 269.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.7 M€, i.e. 2915.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
196 305 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
196 305 €
EBITDA (2024)
?
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
-831 089 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-828 318 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 723 822 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-423.4%
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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
56.723%
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
63.702%
Cash flow / Revenue (2024)
?
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
-591.595%
Repayment capacity (2024)
?
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
-15.897
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
2018
2019
2020
2021
2023
2024
Debt ratio
35.015
58.09
5.464
7.271
10.495
9.432
7.633
56.723
Financial autonomy
70.001
62.665
92.625
90.392
88.298
89.063
92.288
63.702
Repayment capacity
10.204
-16.504
0.141
-26.26
-13.796
25.21
-9.546
-15.897
Cash flow / Revenue
212.656%
-146.602%
2942.42%
-20.543%
-64.977%
42.156%
-115.744%
-591.595%
Sector positioning
Debt ratio
56.722024
2021
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+32 pts over 3 years
In 2024, the debt ratio of THEATRE LE REX (56.72) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
63.7%2024
2021
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-24 pts over 3 years
In 2024, the financial autonomy of THEATRE LE REX (63.7%) 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.
Repayment capacity
-15.9 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of THEATRE LE REX (-15.90) 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 8925.71. 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
8925.713
Interest coverage (2024)
?
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
-84.3
Liquidity indicators evolution THEATRE LE REX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
59.818
28.151
1334.469
727.099
1529.342
1290.652
1259.887
8925.713
Interest coverage
-22.437
-21.269
-98.669
-2.155
-35.089
-24.102
-40.654
-84.3
Sector positioning
Liquidity ratio
8925.712024
2021
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent+14 pts over 3 years
In 2024, the liquidity ratio of THEATRE LE REX (8925.71) 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
-84.3x2024
2021
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-12 pts over 3 years
In 2024, the interest coverage of THEATRE LE REX (-84.3x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 13543 days of revenue, i.e. 7.4 M€ to permanently finance. Over 2016-2024, WCR increased by +1278%, requiring additional financing.
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
7 385 108 €
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
2 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
6 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 in days of revenue (2024)
?
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
13543 j
WCR and payment terms evolution THEATRE LE REX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-627 100 €
326 678 €
659 517 €
2 119 412 €
3 561 930 €
3 068 522 €
2 933 957 €
7 385 108 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
87
105
135
17
90
55
1
2
Supplier payment term (days)
97
44
15
100
189
34
52
6
Positioning of THEATRE LE REX in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of THEATRE LE REX is estimated at
3 411 972 €
(range 2 175 012€ - 17 181 698€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2024
54 tx
2175k€3411k€17181k€
3 411 972 €Range: 2 175 012€ - 17 181 698€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
196 305 €×0.59x
Estimation115 579 €
71 905€ - 137 401€
Net Income Multiple20%
5 723 822 €×1.5x
Estimation8 356 562 €
5 329 674€ - 42 748 145€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare THEATRE LE REX with other companies in the same sector:
Yes, THEATRE LE REX generated a net profit of 5.7 M€ in 2024.
Where is the headquarters of THEATRE LE REX ?
The headquarters of THEATRE LE REX is located in PARIS (75002), in the department Paris.
Where to find the tax return of THEATRE LE REX ?
The tax return of THEATRE LE REX 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 THEATRE LE REX operate?
THEATRE LE REX operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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