Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2011-12-13 (14 years)Status: ActiveBusiness sector: Régie publicitaire de médiasLocation: PARIS (75002), Paris
UNLIMITAIL DATA FRANCE : revenue, balance sheet and financial ratios
UNLIMITAIL DATA FRANCE is a French company
founded 14 years ago,
specialized in the sector Régie publicitaire de médias.
Based in PARIS (75002),
this company of category GE
shows in 2023 a revenue of 8.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNLIMITAIL DATA FRANCE (SIREN 538509282)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 154 802 €
7 365 142 €
6 954 471 €
45 911 €
643 395 €
76 882 €
120 805 €
173 144 €
Net income
121 456 €
119 015 €
2 163 501 €
-2 158 735 €
-5 174 832 €
-3 505 715 €
-1 121 929 €
-662 025 €
EBITDA
-163 981 €
15 590 €
404 693 €
-7 681 072 €
-6 764 901 €
-3 250 715 €
-147 998 €
-628 882 €
Net margin
1.5%
1.6%
31.1%
-4702.0%
-804.3%
-4559.9%
-928.7%
-382.4%
Revenue and income statement
In 2023, UNLIMITAIL DATA FRANCE achieves revenue of 8.2 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +73.4%. Vs 2022, growth of +11% (7.4 M€ -> 8.2 M€). After deducting consumption (0 €), gross margin stands at 8.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -164 k€, representing -2.0% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -1152%, reducing margin by 2.2 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 121 k€, i.e. 1.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 154 802 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 154 802 €
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
-163 981 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-148 328 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 456 €
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
-2.0%
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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
80.742%
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
1.297%
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
0.0
Solvency indicators evolution UNLIMITAIL DATA FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
-0.011
-0.28
2.278
0.34
0.363
0.0
Financial autonomy
-66.579
-137.157
-199.623
-179.435
62.814
79.865
84.177
80.742
Repayment capacity
0.0
0.0
0.0
-0.006
-0.202
0.021
5.31
0.0
Cash flow / Revenue
-356.365%
-124.524%
-4050.451%
-733.272%
-2434.092%
27.646%
0.094%
1.297%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 9.26
Q3: 65.0
Excellent
In 2023, the debt ratio of UNLIMITAIL DATA FRANCE (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
80.74%2023
2021
2022
2023
Q1: 5.06%
Med: 24.05%
Q3: 45.5%
Excellent
In 2023, the financial autonomy of UNLIMITAIL DATA FRANCE (80.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Excellent-25 pts over 3 years
In 2023, the repayment capacity of UNLIMITAIL DATA FRANCE (0.00) 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 519.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
519.254
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
-0.433
Liquidity indicators evolution UNLIMITAIL DATA FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
44.738
11.673
13.938
31.616
275.979
503.435
644.43
519.254
Interest coverage
-0.215
-1.645
-0.151
-0.178
-0.432
0.0
0.0
-0.433
Sector positioning
Liquidity ratio
519.252023
2021
2022
2023
Q1: 113.94
Med: 162.4
Q3: 315.96
Excellent
In 2023, the liquidity ratio of UNLIMITAIL DATA FRANCE (519.25) 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
-0.43x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 3.24x
Average
In 2023, the interest coverage of UNLIMITAIL DATA FRANCE (-0.4x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Overall, WCR represents 516 days of revenue, i.e. 11.7 M€ to permanently finance. Over 2016-2023, WCR increased by +2203%, requiring additional financing.
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
11 680 286 €
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
31 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
52 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
516 j
WCR and payment terms evolution UNLIMITAIL DATA FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-555 349 €
-2 846 959 €
-4 436 097 €
-7 396 546 €
14 373 003 €
14 176 967 €
11 431 290 €
11 680 286 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
360
0
80
644
1358
9
39
31
Supplier payment term (days)
373
266
261
172
173
96
52
52
Positioning of UNLIMITAIL DATA FRANCE in its sector
Comparison with sector Régie publicitaire de médias
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 586 853€ to 2 815 133€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
586k€1440k€2815k€
1 440 581 €Range: 586 853€ - 2 815 133€
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 (Régie publicitaire de médias)
Compare UNLIMITAIL DATA FRANCE with other companies in the same sector:
Frequently asked questions about UNLIMITAIL DATA FRANCE
What is the revenue of UNLIMITAIL DATA FRANCE ?
The revenue of UNLIMITAIL DATA FRANCE in 2023 is 8.2 M€.
Is UNLIMITAIL DATA FRANCE profitable?
Yes, UNLIMITAIL DATA FRANCE generated a net profit of 121 k€ in 2023.
Where is the headquarters of UNLIMITAIL DATA FRANCE ?
The headquarters of UNLIMITAIL DATA FRANCE is located in PARIS (75002), in the department Paris.
Where to find the tax return of UNLIMITAIL DATA FRANCE ?
The tax return of UNLIMITAIL DATA FRANCE 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 UNLIMITAIL DATA FRANCE operate?
UNLIMITAIL DATA FRANCE operates in the sector Régie publicitaire de médias (NAF code 73.12Z). 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