AMBIANCE GRAPHIQUE : revenue, balance sheet and financial ratios
AMBIANCE GRAPHIQUE is a French company
founded 15 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in PERIGNY (17180),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMBIANCE GRAPHIQUE (SIREN 528881899)
Indicator
2024
2023
2021
2020
2018
2017
2016
Revenue
1 138 163 €
1 184 761 €
1 321 004 €
1 218 993 €
N/C
1 398 525 €
N/C
Net income
5 036 €
54 218 €
1 008 €
30 984 €
31 249 €
48 870 €
49 772 €
EBITDA
-32 350 €
82 557 €
1 336 €
11 751 €
N/C
97 427 €
N/C
Net margin
0.4%
4.6%
0.1%
2.5%
N/C
3.5%
N/C
Revenue and income statement
In 2024, AMBIANCE GRAPHIQUE achieves revenue of 1.1 M€. Activity remains stable over the period (CAGR: -2.9%). Slight decline of -4% vs 2023. After deducting consumption (307 k€), gross margin stands at 832 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -32 k€, representing -2.8% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -139%, reducing margin by 9.8 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 k€, i.e. 0.4% 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
1 138 163 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
831 649 €
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
-32 350 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-76 464 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 036 €
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
-2.8%
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 27%. 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 46%. 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
27.285%
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
45.678%
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
-2.515%
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
-5.057
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
2020
2021
2023
2024
Debt ratio
53.358
30.958
17.961
86.927
87.128
37.419
27.285
Financial autonomy
39.011
47.835
47.437
39.993
38.325
57.528
45.678
Repayment capacity
None
1.194
None
340.943
-22.321
3.396
-5.057
Cash flow / Revenue
None%
5.209%
None%
0.073%
-1.023%
5.796%
-2.515%
Sector positioning
Debt ratio
27.292024
2021
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Average-16 pts over 3 years
In 2024, the debt ratio of AMBIANCE GRAPHIQUE (27.29) 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
45.68%2024
2021
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Average
In 2024, the financial autonomy of AMBIANCE GRAPHIQUE (45.7%) 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
-5.06 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Excellent
In 2024, the repayment capacity of AMBIANCE GRAPHIQUE (-5.06) 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 124.17. 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
124.168
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
-7.731
Liquidity indicators evolution AMBIANCE GRAPHIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2023
2024
Liquidity ratio
206.051
225.277
182.744
373.927
323.023
306.863
124.168
Interest coverage
None
1.2
None
0.519
79.416
9.401
-7.731
Sector positioning
Liquidity ratio
124.172024
2021
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Watch-50 pts over 3 years
In 2024, the liquidity ratio of AMBIANCE GRAPHIQUE (124.17) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-7.73x2024
2021
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Average-50 pts over 3 years
In 2024, the interest coverage of AMBIANCE GRAPHIQUE (-7.7x) 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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The company must finance 19 days of gap between collections and payments. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 80 days of revenue, i.e. 254 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
253 924 €
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
75 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
56 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
19 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
80 j
WCR and payment terms evolution AMBIANCE GRAPHIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2023
2024
Operating WCR
0 €
336 121 €
0 €
627 172 €
516 473 €
516 734 €
253 924 €
Inventory turnover (days)
0
12
0
22
6
17
19
Customer payment term (days)
0
66
0
115
73
94
75
Supplier payment term (days)
0
49
0
53
63
53
56
Positioning of AMBIANCE GRAPHIQUE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of AMBIANCE GRAPHIQUE is estimated at
184 427 €
(range 102 284€ - 359 293€).
The price/revenue ratio is 0.25x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
72 tx
102k€184k€359k€
184 427 €Range: 102 284€ - 359 293€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 138 163 €×0.25x
Estimation283 478 €
162 286€ - 545 650€
Net Income Multiple20%
5 036 €×7.1x
Estimation35 851 €
12 281€ - 79 759€
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare AMBIANCE GRAPHIQUE with other companies in the same sector:
Frequently asked questions about AMBIANCE GRAPHIQUE
What is the revenue of AMBIANCE GRAPHIQUE ?
The revenue of AMBIANCE GRAPHIQUE in 2024 is 1.1 M€.
Is AMBIANCE GRAPHIQUE profitable?
Yes, AMBIANCE GRAPHIQUE generated a net profit of 5 k€ in 2024.
Where is the headquarters of AMBIANCE GRAPHIQUE ?
The headquarters of AMBIANCE GRAPHIQUE is located in PERIGNY (17180), in the department Charente-Maritime.
Where to find the tax return of AMBIANCE GRAPHIQUE ?
The tax return of AMBIANCE GRAPHIQUE 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 AMBIANCE GRAPHIQUE operate?
AMBIANCE GRAPHIQUE operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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