Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-04-14 (31 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: MAICHE (25120), Doubs
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CHAMPENOIS PUBLICITE : revenue, balance sheet and financial ratios
CHAMPENOIS PUBLICITE is a French company
founded 31 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in MAICHE (25120),
this company of category PME
shows in 2016 a revenue of 216 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAMPENOIS PUBLICITE (SIREN 400707824)
Indicator
2018
2016
Revenue
N/C
215 924 €
Net income
35 611 €
36 069 €
EBITDA
N/C
61 388 €
Net margin
N/C
16.7%
Revenue and income statement
In 2018, CHAMPENOIS PUBLICITE generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 36 k€ -> 36 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
35 611 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
74.196%
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
42.649%
Asset age ratio (2018)
?
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
2018
Debt ratio
13.561
74.196
Financial autonomy
53.043
42.649
Repayment capacity
0.23
None
Cash flow / Revenue
24.097%
None%
Sector positioning
Debt ratio
74.22018
2016
2018
Q1: 1.87
Med: 19.57
Q3: 60.71
Average+32 pts over 2 years
In 2018, the debt ratio of CHAMPENOIS PUBLICITE (74.20) 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
42.65%2018
2016
2018
Q1: 21.55%
Med: 44.44%
Q3: 61.93%
Average-17 pts over 2 years
In 2018, the financial autonomy of CHAMPENOIS PUBLICITE (42.6%) 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
0.23 years2016
2016
Q1: 0.0 years
Med: 0.34 years
Q3: 2.07 years
Good
In 2016, the repayment capacity of CHAMPENOIS PUBLICITE (0.23) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 243.46. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
Liquidity ratio
152.439
243.457
Interest coverage
0.748
None
Sector positioning
Liquidity ratio
243.462018
2016
2018
Q1: 129.32
Med: 195.55
Q3: 297.83
Good+26 pts over 2 years
In 2018, the liquidity ratio of CHAMPENOIS PUBLICITE (243.46) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.75x2016
2016
Q1: 0.0x
Med: 1.2x
Q3: 6.15x
Average
In 2016, the interest coverage of CHAMPENOIS PUBLICITE (0.8x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution CHAMPENOIS PUBLICITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
Operating WCR
22 102 €
0 €
Inventory turnover (days)
13
0
Customer payment term (days)
63
0
Supplier payment term (days)
80
0
Positioning of CHAMPENOIS PUBLICITE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of CHAMPENOIS PUBLICITE is estimated at
253 515 €
(range 86 845€ - 563 996€).
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
86k€253k€563k€
253 515 €Range: 86 845€ - 563 996€
NAF 5 all-time
Valuation method used
Net Income Multiple
35 611 €
×
7.1x
=253 516 €
Range: 86 846€ - 563 997€
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 CHAMPENOIS PUBLICITE with other companies in the same sector:
Frequently asked questions about CHAMPENOIS PUBLICITE
What is the revenue of CHAMPENOIS PUBLICITE ?
The revenue of CHAMPENOIS PUBLICITE in 2016 is 216 k€.
Is CHAMPENOIS PUBLICITE profitable?
Yes, CHAMPENOIS PUBLICITE generated a net profit of 36 k€ in 2018.
Where is the headquarters of CHAMPENOIS PUBLICITE ?
The headquarters of CHAMPENOIS PUBLICITE is located in MAICHE (25120), in the department Doubs.
Where to find the tax return of CHAMPENOIS PUBLICITE ?
The tax return of CHAMPENOIS PUBLICITE 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 CHAMPENOIS PUBLICITE operate?
CHAMPENOIS PUBLICITE 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