Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-07-11 (9 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: HOUDAN (78550), Yvelines
YETI FACTORY : revenue, balance sheet and financial ratios
YETI FACTORY is a French company
founded 9 years ago,
specialized in the sector Activités des agences de publicité.
Based in HOUDAN (78550),
this company of category PME
shows in 2023 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - YETI FACTORY (SIREN 821550282)
Indicator
2024
2023
2022
2021
2019
Revenue
N/C
2 192 057 €
1 463 035 €
1 242 526 €
1 034 677 €
Net income
11 949 €
115 611 €
36 383 €
1 036 €
343 €
EBITDA
N/C
156 889 €
49 037 €
5 353 €
4 342 €
Net margin
N/C
5.3%
2.5%
0.1%
0.0%
Revenue and income statement
In 2024, YETI FACTORY generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 343 € -> 12 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
11 949 €
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 9%. 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 33%. The balance between equity and debt is satisfactory.
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
8.929%
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
33.371%
Solvency indicators evolution YETI FACTORY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
Debt ratio
2515.184
359.92
56.63
37.758
8.929
Financial autonomy
3.824
3.245
18.904
29.392
33.371
Repayment capacity
37.657
10.28
0.779
0.539
None
Cash flow / Revenue
0.379%
0.212%
2.582%
5.355%
None%
Sector positioning
Debt ratio
8.932024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average-19 pts over 3 years
In 2024, the debt ratio of YETI FACTORY (8.93) 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
33.37%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average+15 pts over 3 years
In 2024, the financial autonomy of YETI FACTORY (33.4%) 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
0.54 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.06 years
Average
In 2023, the repayment capacity of YETI FACTORY (0.54) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
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 YETI FACTORY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
Operating WCR
122 361 €
-158 261 €
-159 895 €
-149 038 €
0 €
Inventory turnover (days)
30
0
0
0
0
Customer payment term (days)
1
0
0
0
0
Supplier payment term (days)
0
12
9
37
0
Positioning of YETI FACTORY in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of YETI FACTORY is estimated at
34 804 €
(range 16 713€ - 130 953€).
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
68 tx
16k€34k€130k€
34 804 €Range: 16 713€ - 130 953€
NAF 5 all-time
Valuation method used
Net Income Multiple
11 949 €
×
2.9x
=34 805 €
Range: 16 713€ - 130 954€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare YETI FACTORY with other companies in the same sector:
Yes, YETI FACTORY generated a net profit of 12 k€ in 2024.
Where is the headquarters of YETI FACTORY ?
The headquarters of YETI FACTORY is located in HOUDAN (78550), in the department Yvelines.
Where to find the tax return of YETI FACTORY ?
The tax return of YETI FACTORY 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 YETI FACTORY operate?
YETI FACTORY operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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