Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-10-28 (22 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: SAINT JEAN DE BOISEAU (44640), Loire-Atlantique
ULTRA DIGITAL : revenue, balance sheet and financial ratios
ULTRA DIGITAL is a French company
founded 22 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in SAINT JEAN DE BOISEAU (44640),
this company of category PME
shows in 2024 a revenue of 323 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ULTRA DIGITAL (SIREN 451060982)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
322 816 €
396 197 €
501 420 €
625 038 €
700 137 €
457 616 €
444 219 €
453 170 €
411 858 €
Net income
-41 401 €
-59 802 €
-33 445 €
-55 787 €
32 251 €
15 924 €
7 993 €
14 321 €
7 017 €
EBITDA
-38 690 €
-60 347 €
-35 978 €
-48 972 €
55 319 €
26 299 €
17 362 €
18 181 €
20 307 €
Net margin
-12.8%
-15.1%
-6.7%
-8.9%
4.6%
3.5%
1.8%
3.2%
1.7%
Revenue and income statement
In 2024, ULTRA DIGITAL achieves revenue of 323 k€. Activity remains stable over the period (CAGR: -3.0%). Significant drop of -19% vs 2023. After deducting consumption (101 k€), gross margin stands at 222 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -39 k€, representing -12.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -41 k€ (-12.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
322 816 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
221 837 €
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
-38 690 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 849 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-41 401 €
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
-11.8%
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
The debt ratio (= Financial debt / Equity x 100) stands at 1512%. 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 5%. 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
1511.508%
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
4.634%
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
-12.137%
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
-3.086
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
2022
2023
2024
Debt ratio
40.151
31.853
33.451
31.03
37.486
50.028
85.277
243.668
1511.508
Financial autonomy
55.137
59.019
61.289
62.29
57.265
50.147
39.953
23.291
4.634
Repayment capacity
2.771
3.178
3.171
2.177
1.778
-1.419
-3.238
-2.002
-3.086
Cash flow / Revenue
4.498%
3.135%
3.566%
5.18%
5.91%
-7.965%
-5.674%
-15.13%
-12.137%
Sector positioning
Debt ratio
1511.512024
2022
2023
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Watch
In 2024, the debt ratio of ULTRA DIGITAL (1511.51) 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
4.63%2024
2022
2023
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Average-29 pts over 3 years
In 2024, the financial autonomy of ULTRA DIGITAL (4.6%) 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
-3.09 years2024
2022
2023
2024
Q1: -0.0 years
Med: 0.0 years
Q3: 0.38 years
Excellent
In 2024, the repayment capacity of ULTRA DIGITAL (-3.09) 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 305.27. 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
305.269
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
-2.817
Liquidity indicators evolution ULTRA DIGITAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
380.761
313.669
403.098
452.335
341.406
349.021
323.562
445.183
305.269
Interest coverage
6.136
8.74
2.943
0.97
15.21
-5.24
-0.762
-2.161
-2.817
Sector positioning
Liquidity ratio
305.272024
2022
2023
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Good-8 pts over 3 years
In 2024, the liquidity ratio of ULTRA DIGITAL (305.27) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-2.82x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.3x
Watch
In 2024, the interest coverage of ULTRA DIGITAL (-2.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 111 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 153 days of revenue, i.e. 137 k€ to permanently finance.
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
137 158 €
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
10 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
38 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
111 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
153 j
WCR and payment terms evolution ULTRA DIGITAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
162 902 €
142 028 €
164 814 €
160 600 €
222 399 €
190 043 €
213 088 €
169 933 €
137 158 €
Inventory turnover (days)
107
78
99
114
97
103
128
127
111
Customer payment term (days)
33
13
16
12
11
10
11
10
10
Supplier payment term (days)
28
22
15
16
13
19
29
24
38
Positioning of ULTRA DIGITAL in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of ULTRA DIGITAL is estimated at
87 147 €
(range 50 520€ - 187 273€).
The price/revenue ratio is 0.27x
(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.
Estimated enterprise value2024
121 transactions
50k€87k€187k€
87 147 €Range: 50 520€ - 187 273€
NAF 5 all-time
Valuation method used
Revenue Multiple
322 816 €
×
0.27x
=87 148 €
Range: 50 521€ - 187 273€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare ULTRA DIGITAL with other companies in the same sector:
The headquarters of ULTRA DIGITAL is located in SAINT JEAN DE BOISEAU (44640), in the department Loire-Atlantique.
Where to find the tax return of ULTRA DIGITAL ?
The tax return of ULTRA DIGITAL 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 ULTRA DIGITAL operate?
ULTRA DIGITAL operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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