Employees: NN (None)Legal category: SCA (commandite par actions)Size: NoneCreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: LE PECQ (78230), Yvelines
BAUD DEPARTEMENTS ASSOCIES : revenue, balance sheet and financial ratios
BAUD DEPARTEMENTS ASSOCIES is a French company
founded 48 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in LE PECQ (78230),
this company of category PME
shows in 2018 a revenue of 294 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BAUD DEPARTEMENTS ASSOCIES (SIREN 312196371)
Indicator
2018
2017
2016
2015
2014
2013
Revenue
293 841 €
417 909 €
344 263 €
873 441 €
1 830 327 €
1 605 634 €
Net income
-139 537 €
13 127 €
-216 947 €
-693 436 €
511 398 €
-474 369 €
EBITDA
-41 021 €
-21 351 €
-49 554 €
-404 394 €
-176 130 €
-387 960 €
Net margin
-47.5%
3.1%
-63.0%
-79.4%
27.9%
-29.5%
Revenue and income statement
In 2018, BAUD DEPARTEMENTS ASSOCIES achieves revenue of 294 k€. Revenue is declining over the period 2013-2018 (CAGR: -28.8%). Significant drop of -30% vs 2017. After deducting consumption (7 k€), gross margin stands at 287 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -41 k€, representing -14.0% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -92%, reducing margin by 8.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -140 k€ (-47.5% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
293 841 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
286 722 €
EBITDA (2018)
?
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
-41 021 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-176 075 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-139 537 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-14.0%
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 -67%. 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 -1046%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-67.345%
Financial autonomy (2018)
?
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
-1045.68%
Cash flow / Revenue (2018)
?
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
-1.474%
Repayment capacity (2018)
?
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
2013
2014
2015
2016
2017
2018
Debt ratio
-130.044
-86.266
-69.608
-64.315
-72.421
-67.345
Financial autonomy
-48.854
-7.164
-160.186
-433.108
-326.576
-1045.68
Repayment capacity
-1.775
0.065
-1.307
-18.009
-66.163
-172.029
Cash flow / Revenue
-25.591%
26.744%
-45.439%
-10.116%
-2.532%
-1.474%
Sector positioning
Debt ratio
-67.342018
2016
2017
2018
Q1: 1.87
Med: 19.57
Q3: 60.71
Excellent
In 2018, the debt ratio of BAUD DEPARTEMENTS ASSOCIES (-67.34) 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
-1045.68%2018
2016
2017
2018
Q1: 21.55%
Med: 44.44%
Q3: 61.93%
Watch-23 pts over 3 years
In 2018, the financial autonomy of BAUD DEPARTEMENTS ASSOCIES (-1045.7%) 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
-172.03 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.26 years
Q3: 1.8 years
Excellent-11 pts over 3 years
In 2018, the repayment capacity of BAUD DEPARTEMENTS ASSOCIES (-172.03) 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 22.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
22.527
Interest coverage (2018)
?
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
2013
2014
2015
2016
2017
2018
Liquidity ratio
33.736
25.258
26.129
19.474
29.42
22.527
Interest coverage
-4.055
-2.559
-0.553
0.0
0.0
-0.646
Sector positioning
Liquidity ratio
22.532018
2016
2017
2018
Q1: 129.32
Med: 195.55
Q3: 297.83
Watch
In 2018, the liquidity ratio of BAUD DEPARTEMENTS ASSOCIES (22.53) 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
-0.65x2018
2016
2017
2018
Q1: 0.0x
Med: 0.77x
Q3: 4.83x
Average
In 2018, the interest coverage of BAUD DEPARTEMENTS ASSOCIES (-0.7x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 628 days. Excellent situation: suppliers finance 601 days of the operating cycle (retail model). Overall, WCR represents 76 days of revenue, i.e. 62 k€ to permanently finance. Notable WCR improvement over the period (-51%), freeing up cash.
Operating WCR (2018)
?
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
61 921 €
Customer credit (2018)
?
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
27 j
Supplier credit (2018)
?
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
628 j
Inventory turnover (2018)
?
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 (2018)
?
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
76 j
WCR and payment terms evolution BAUD DEPARTEMENTS ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
Operating WCR
125 512 €
142 985 €
45 078 €
44 355 €
92 793 €
61 921 €
Inventory turnover (days)
20
15
15
4
0
0
Customer payment term (days)
40
24
14
27
51
27
Supplier payment term (days)
179
183
245
673
511
628
Positioning of BAUD DEPARTEMENTS ASSOCIES in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of BAUD DEPARTEMENTS ASSOCIES is estimated at
73 185 €
(range 41 897€ - 140 871€).
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 value2018
72 tx
41k€73k€140k€
73 185 €Range: 41 897€ - 140 871€
NAF 5 all-time
Valuation method used
Revenue Multiple
293 841 €
×
0.25x
=73 186 €
Range: 41 898€ - 140 871€
Only this financial indicator is available for this company.
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 BAUD DEPARTEMENTS ASSOCIES with other companies in the same sector:
Frequently asked questions about BAUD DEPARTEMENTS ASSOCIES
What is the revenue of BAUD DEPARTEMENTS ASSOCIES ?
The revenue of BAUD DEPARTEMENTS ASSOCIES in 2018 is 294 k€.
Is BAUD DEPARTEMENTS ASSOCIES profitable?
BAUD DEPARTEMENTS ASSOCIES recorded a net loss in 2018.
Where is the headquarters of BAUD DEPARTEMENTS ASSOCIES ?
The headquarters of BAUD DEPARTEMENTS ASSOCIES is located in LE PECQ (78230), in the department Yvelines.
Where to find the tax return of BAUD DEPARTEMENTS ASSOCIES ?
The tax return of BAUD DEPARTEMENTS ASSOCIES 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 BAUD DEPARTEMENTS ASSOCIES operate?
BAUD DEPARTEMENTS ASSOCIES 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