Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Activités de pré-presse Location: LYON (69008), Rhone
ATELIER PHOTOGRAVURE OFFSET : revenue, balance sheet and financial ratios
ATELIER PHOTOGRAVURE OFFSET is a French company
founded 47 years ago,
specialized in the sector Activités de pré-presse .
Based in LYON (69008),
this company of category PME
shows in 2023 a revenue of 242 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER PHOTOGRAVURE OFFSET (SIREN 316999325)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
241 832 €
702 319 €
814 321 €
852 371 €
1 113 354 €
1 111 708 €
1 157 894 €
1 239 732 €
Net income
-566 874 €
-194 381 €
-211 955 €
-171 402 €
-70 139 €
-19 031 €
42 681 €
105 093 €
EBITDA
-460 689 €
-168 797 €
-199 038 €
-130 034 €
-54 282 €
-8 570 €
16 848 €
98 671 €
Net margin
-234.4%
-27.7%
-26.0%
-20.1%
-6.3%
-1.7%
3.7%
8.5%
Revenue and income statement
In 2023, ATELIER PHOTOGRAVURE OFFSET achieves revenue of 242 k€. Revenue is declining over the period 2016-2023 (CAGR: -20.8%). Significant drop of -66% vs 2022. After deducting consumption (42 k€), gross margin stands at 200 k€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -461 k€, representing -190.5% of revenue. Warning negative scissor effect: despite revenue change (-66%), EBITDA varies by -173%, reducing margin by 166.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -567 k€ (-234.4% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
241 832 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
199 989 €
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
-460 689 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-565 834 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-566 874 €
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
-190.5%
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 -96%. 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 -1386%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-96.348%
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
-1385.539%
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
-210.222%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
7.415
4.565
10.935
8.713
14.919
16.522
16.614
-96.348
Financial autonomy
76.178
76.715
75.339
74.182
63.724
62.972
52.696
-1385.539
Repayment capacity
0.575
1.19
125.81
-1.356
-0.62
-0.292
-0.183
-0.719
Cash flow / Revenue
8.443%
2.831%
0.065%
-4.415%
-16.768%
-26.522%
-24.251%
-210.222%
Sector positioning
Debt ratio
-96.352023
2021
2022
2023
Q1: 1.43
Med: 21.37
Q3: 61.18
Excellent-16 pts over 3 years
In 2023, the debt ratio of ATELIER PHOTOGRAVURE OFFSET (-96.35) 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
-1385.54%2023
2021
2022
2023
Q1: 14.15%
Med: 41.87%
Q3: 62.32%
Watch-57 pts over 3 years
In 2023, the financial autonomy of ATELIER PHOTOGRAVURE OFFSET (-1385.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.72 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent
In 2023, the repayment capacity of ATELIER PHOTOGRAVURE OFFSET (-0.72) 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 52.27. 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
52.275
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
476.447
434.019
492.659
426.001
311.198
292.463
180.045
52.275
Interest coverage
0.675
2.511
-5.228
-0.809
-0.15
-0.078
-0.022
-0.051
Sector positioning
Liquidity ratio
52.272023
2021
2022
2023
Q1: 162.52
Med: 253.65
Q3: 399.74
Watch-51 pts over 3 years
In 2023, the liquidity ratio of ATELIER PHOTOGRAVURE OFFSET (52.27) 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
-0.05x2023
2021
2022
2023
Q1: 0.0x
Med: 0.47x
Q3: 3.19x
Average
In 2023, the interest coverage of ATELIER PHOTOGRAVURE OFFSET (-0.1x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Overall, WCR represents 10 days of revenue, i.e. 7 k€ to permanently finance. Notable WCR improvement over the period (-98%), freeing up cash.
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
6 897 €
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
7 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
73 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
10 j
WCR and payment terms evolution ATELIER PHOTOGRAVURE OFFSET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
370 395 €
338 580 €
364 040 €
365 124 €
234 675 €
136 203 €
127 597 €
6 897 €
Inventory turnover (days)
14
19
21
17
6
5
12
0
Customer payment term (days)
83
81
84
85
90
82
89
7
Supplier payment term (days)
61
66
56
64
101
47
54
73
Positioning of ATELIER PHOTOGRAVURE OFFSET in its sector
Comparison with sector Activités de pré-presse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 26 320€ to 107 692€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
26k€60k€107k€
60 087 €Range: 26 320€ - 107 692€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 29 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 de pré-presse )
Compare ATELIER PHOTOGRAVURE OFFSET with other companies in the same sector:
Frequently asked questions about ATELIER PHOTOGRAVURE OFFSET
What is the revenue of ATELIER PHOTOGRAVURE OFFSET ?
The revenue of ATELIER PHOTOGRAVURE OFFSET in 2023 is 242 k€.
Is ATELIER PHOTOGRAVURE OFFSET profitable?
ATELIER PHOTOGRAVURE OFFSET recorded a net loss in 2023.
Where is the headquarters of ATELIER PHOTOGRAVURE OFFSET ?
The headquarters of ATELIER PHOTOGRAVURE OFFSET is located in LYON (69008), in the department Rhone.
Where to find the tax return of ATELIER PHOTOGRAVURE OFFSET ?
The tax return of ATELIER PHOTOGRAVURE OFFSET 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 ATELIER PHOTOGRAVURE OFFSET operate?
ATELIER PHOTOGRAVURE OFFSET operates in the sector Activités de pré-presse (NAF code 18.13Z). 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