Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-11-20 (16 years)Status: ActiveBusiness sector: Production de films pour le cinémaLocation: PARIS (75009), Paris
VENDOME PRODUCTION : revenue, balance sheet and financial ratios
VENDOME PRODUCTION is a French company
founded 16 years ago,
specialized in the sector Production de films pour le cinéma.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VENDOME PRODUCTION (SIREN 518468350)
Indicator
2024
2023
2021
2020
2019
2016
2015
2014
2013
Revenue
1 380 348 €
513 423 €
2 037 009 €
-7 342 €
425 857 €
16 558 661 €
1 405 985 €
512 005 €
2 062 837 €
Net income
495 759 €
41 221 €
377 053 €
-310 346 €
2 897 500 €
3 207 703 €
1 248 808 €
16 971 €
87 475 €
EBITDA
1 397 668 €
451 881 €
1 979 931 €
-11 479 €
164 189 €
17 238 422 €
1 801 485 €
133 708 €
1 423 586 €
Net margin
35.9%
8.0%
18.5%
4227.0%
680.4%
19.4%
88.8%
3.3%
4.2%
Revenue and income statement
In 2024, VENDOME PRODUCTION achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -3.6%). Vs 2023, growth of +169% (513 k€ -> 1.4 M€). After deducting consumption (0 €), gross margin stands at 1.4 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 1.4 M€, representing 101.3% of revenue. Positive scissor effect: EBITDA margin improves by +13.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 496 k€, i.e. 35.9% 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
1 380 348 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 380 348 €
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
1 397 668 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
386 519 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
495 759 €
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
96.3%
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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 36.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
75.902%
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
36.591%
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
0.0
Solvency indicators evolution VENDOME PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2019
2020
2021
2023
2024
Debt ratio
360.668
511.35
925.469
524.305
24.026
0.0
0.0
0.0
0.0
Financial autonomy
15.798
13.41
8.861
13.169
71.216
91.48
62.03
89.603
75.902
Repayment capacity
4.916
131.983
7.374
1.076
-41.318
0.0
0.0
0.0
0.0
Cash flow / Revenue
23.104%
5.019%
177.921%
112.535%
-4.504%
2914.928%
23.882%
32.071%
36.591%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 0.0
Med: 1.08
Q3: 42.75
Excellent
In 2024, the debt ratio of VENDOME PRODUCTION (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
75.9%2024
2021
2023
2024
Q1: 0.38%
Med: 28.77%
Q3: 73.7%
Excellent+5 pts over 3 years
In 2024, the financial autonomy of VENDOME PRODUCTION (75.9%) 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 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Excellent
In 2024, the repayment capacity of VENDOME PRODUCTION (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 139.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
139.461
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
0.005
Liquidity indicators evolution VENDOME PRODUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2019
2020
2021
2023
2024
Liquidity ratio
86.561
67.887
350.557
527.745
1056.148
1116.866
256.185
953.771
139.461
Interest coverage
4.453
56.809
13.138
2.896
3.737
-1.385
0.001
0.007
0.005
Sector positioning
Liquidity ratio
139.462024
2021
2023
2024
Q1: 97.88
Med: 246.06
Q3: 648.43
Average-22 pts over 3 years
In 2024, the liquidity ratio of VENDOME PRODUCTION (139.46) 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.
Interest coverage
0.01x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Good
In 2024, the interest coverage of VENDOME PRODUCTION (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 247 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. The gap of 104 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 111 days of revenue, i.e. 426 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
425 851 €
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
247 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
143 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
111 j
WCR and payment terms evolution VENDOME PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2019
2020
2021
2023
2024
Operating WCR
461 663 €
408 590 €
6 646 147 €
16 628 539 €
608 848 €
2 889 658 €
2 594 905 €
2 913 717 €
425 851 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
165
368
349
317
625
-9913
4
33
247
Supplier payment term (days)
327
244
15
8
57
73
72
15
143
Positioning of VENDOME PRODUCTION 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 197 564€ to 2 832 881€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
197k€640k€2832k€
640 193 €Range: 197 564€ - 2 832 881€
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 VENDOME PRODUCTION with other companies in the same sector:
Frequently asked questions about VENDOME PRODUCTION
What is the revenue of VENDOME PRODUCTION ?
The revenue of VENDOME PRODUCTION in 2024 is 1.4 M€.
Is VENDOME PRODUCTION profitable?
Yes, VENDOME PRODUCTION generated a net profit of 496 k€ in 2024.
Where is the headquarters of VENDOME PRODUCTION ?
The headquarters of VENDOME PRODUCTION is located in PARIS (75009), in the department Paris.
Where to find the tax return of VENDOME PRODUCTION ?
The tax return of VENDOME PRODUCTION 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 VENDOME PRODUCTION operate?
VENDOME PRODUCTION 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