Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-01 (12 years)Status: ActiveBusiness sector: Activités photographiquesLocation: NOYELLES-SUR-SELLE (59282), Nord
CLASSE PHOTO CONCEPT : revenue, balance sheet and financial ratios
CLASSE PHOTO CONCEPT is a French company
founded 12 years ago,
specialized in the sector Activités photographiques.
Based in NOYELLES-SUR-SELLE (59282),
this company of category PME
shows in 2022 a revenue of 164 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLASSE PHOTO CONCEPT (SIREN 801508631)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
163 876 €
N/C
N/C
N/C
133 045 €
126 075 €
113 942 €
Net income
-10 055 €
3 128 €
-7 262 €
3 115 €
354 €
4 853 €
1 171 €
EBITDA
-8 921 €
N/C
N/C
N/C
6 625 €
7 047 €
8 741 €
Net margin
-6.1%
N/C
N/C
N/C
0.3%
3.8%
1.0%
Revenue and income statement
In 2022, CLASSE PHOTO CONCEPT achieves revenue of 164 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. After deducting consumption (39 k€), gross margin stands at 125 k€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9 k€, representing -5.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -10 k€ (-6.1% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
163 876 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
124 783 €
EBITDA (2022)
?
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
-8 921 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 482 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-10 055 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.4%
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 948%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
948.145%
Financial autonomy (2022)
?
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
4.283%
Cash flow / Revenue (2022)
?
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
-5.815%
Repayment capacity (2022)
?
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
-1.979
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CLASSE PHOTO CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
260.566
118.769
98.81
69.338
320.905
198.841
948.145
Financial autonomy
14.702
28.694
29.703
30.83
15.43
20.962
4.283
Repayment capacity
2.679
2.263
1.118
None
None
None
-1.979
Cash flow / Revenue
7.033%
4.976%
2.474%
None%
None%
None%
-5.815%
Sector positioning
Debt ratio
948.142022
2020
2021
2022
Q1: 0.0
Med: 15.83
Q3: 81.69
Watch
In 2022, the debt ratio of CLASSE PHOTO CONCEPT (948.14) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
4.28%2022
2020
2021
2022
Q1: 5.01%
Med: 35.04%
Q3: 64.21%
Average-6 pts over 3 years
In 2022, the financial autonomy of CLASSE PHOTO CONCEPT (4.3%) 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
-1.98 years2022
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.53 years
Excellent
In 2022, the repayment capacity of CLASSE PHOTO CONCEPT (-1.98) 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 157.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
157.485
Interest coverage (2022)
?
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
-5.694
Liquidity indicators evolution CLASSE PHOTO CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
148.058
196.346
149.824
142.978
285.269
255.879
157.485
Interest coverage
18.43
25.06
26.309
None
None
None
-5.694
Sector positioning
Liquidity ratio
157.492022
2020
2021
2022
Q1: 107.9
Med: 207.44
Q3: 377.46
Average-22 pts over 3 years
In 2022, the liquidity ratio of CLASSE PHOTO CONCEPT (157.49) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-5.69x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.5x
Watch
In 2022, the interest coverage of CLASSE PHOTO CONCEPT (-5.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The gap of 45 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 29 k€ to permanently finance.
Operating WCR (2022)
?
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
29 044 €
Customer credit (2022)
?
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
62 j
Supplier credit (2022)
?
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
17 j
Inventory turnover (2022)
?
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 (2022)
?
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
64 j
WCR and payment terms evolution CLASSE PHOTO CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
25 168 €
25 448 €
31 296 €
0 €
0 €
0 €
29 044 €
Inventory turnover (days)
27
18
40
0
0
0
19
Customer payment term (days)
66
63
60
414
591
0
62
Supplier payment term (days)
66
25
27
322
351
0
17
Positioning of CLASSE PHOTO CONCEPT in its sector
Comparison with sector Activités photographiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 35 346€ to 85 860€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
35k€48k€85k€
48 887 €Range: 35 346€ - 85 860€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 photographiques)
Compare CLASSE PHOTO CONCEPT with other companies in the same sector:
Frequently asked questions about CLASSE PHOTO CONCEPT
What is the revenue of CLASSE PHOTO CONCEPT ?
The revenue of CLASSE PHOTO CONCEPT in 2022 is 164 k€.
Is CLASSE PHOTO CONCEPT profitable?
CLASSE PHOTO CONCEPT recorded a net loss in 2022.
Where is the headquarters of CLASSE PHOTO CONCEPT ?
The headquarters of CLASSE PHOTO CONCEPT is located in NOYELLES-SUR-SELLE (59282), in the department Nord.
Where to find the tax return of CLASSE PHOTO CONCEPT ?
The tax return of CLASSE PHOTO CONCEPT 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 CLASSE PHOTO CONCEPT operate?
CLASSE PHOTO CONCEPT operates in the sector Activités photographiques (NAF code 74.20Z). 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