Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-12-01 (10 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: PFASTATT (68120), Haut-Rhin
COLOR PRO 68 : revenue, balance sheet and financial ratios
COLOR PRO 68 is a French company
founded 10 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in PFASTATT (68120),
this company of category PME
shows in 2021 a revenue of 301 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLOR PRO 68 (SIREN 815378963)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
300 895 €
216 411 €
207 573 €
205 632 €
116 €
153 956 €
Net income
29 434 €
29 394 €
17 503 €
19 224 €
26 €
31 764 €
EBITDA
34 017 €
27 604 €
33 478 €
25 705 €
35 €
39 480 €
Net margin
9.8%
13.6%
8.4%
9.3%
22.4%
20.6%
Revenue and income statement
In 2021, COLOR PRO 68 achieves revenue of 301 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +14.3%. Vs 2020, growth of +39% (216 k€ -> 301 k€). After deducting consumption (82 k€), gross margin stands at 219 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 34 k€, representing 11.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 29 k€, i.e. 9.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
300 895 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
219 394 €
EBITDA (2021)
?
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
34 017 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
34 338 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 434 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.3%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
31.352%
Financial autonomy (2021)
?
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
17.129%
Cash flow / Revenue (2021)
?
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
9.951%
Repayment capacity (2021)
?
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
0.005
Solvency indicators evolution COLOR PRO 68
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
44.979
13.474
18.854
14.97
11.111
31.352
Financial autonomy
17.794
9.291
12.139
11.158
7.387
17.129
Repayment capacity
0.0
0.0
0.0
0.0
0.004
0.005
Cash flow / Revenue
22.175%
24.138%
10.751%
14.437%
14.915%
9.951%
Sector positioning
Debt ratio
31.352021
2019
2020
2021
Q1: 0.23
Med: 15.11
Q3: 66.58
Average
In 2021, the debt ratio of COLOR PRO 68 (31.35) 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
17.13%2021
2019
2020
2021
Q1: 5.12%
Med: 28.34%
Q3: 50.71%
Average+6 pts over 3 years
In 2021, the financial autonomy of COLOR PRO 68 (17.1%) 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
0.01 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.09 years
Average+25 pts over 3 years
In 2021, the repayment capacity of COLOR PRO 68 (0.01) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 220.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
220.435
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution COLOR PRO 68
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
141.392
289.233
266.793
382.621
297.726
220.435
Interest coverage
0.0
0.0
0.0
1.087
0.0
0.0
Sector positioning
Liquidity ratio
220.442021
2019
2020
2021
Q1: 140.88
Med: 205.7
Q3: 305.97
Good-21 pts over 3 years
In 2021, the liquidity ratio of COLOR PRO 68 (220.44) 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
0.0x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.14x
Average-40 pts over 3 years
In 2021, the interest coverage of COLOR PRO 68 (0.0x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Overall, WCR represents 162 days of revenue, i.e. 135 k€ to permanently finance. Over 2016-2021, WCR increased by +397%, requiring additional financing.
Operating WCR (2021)
?
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
135 069 €
Customer credit (2021)
?
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
41 j
Supplier credit (2021)
?
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
44 j
Inventory turnover (2021)
?
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 (2021)
?
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
162 j
WCR and payment terms evolution COLOR PRO 68
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-45 437 €
-12 123 €
-11 752 €
8 913 €
-35 258 €
135 069 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
2
34786
48
83
40
41
Supplier payment term (days)
99
24369
21
4
26
44
Positioning of COLOR PRO 68 in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of COLOR PRO 68 is estimated at
80 068 €
(range 27 651€ - 142 210€).
With an EBITDA of 34 017€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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 value2021
88 tx
27k€80k€142k€
80 068 €Range: 27 651€ - 142 210€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
34 017 €×2.7x
Estimation92 327 €
27 951€ - 159 794€
Revenue Multiple30%
300 895 €×0.18x
Estimation54 661 €
25 151€ - 96 591€
Net Income Multiple20%
29 434 €×3.0x
Estimation87 534 €
30 655€ - 166 683€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 (Travaux de peinture et vitrerie)
Compare COLOR PRO 68 with other companies in the same sector:
Yes, COLOR PRO 68 generated a net profit of 29 k€ in 2021.
Where is the headquarters of COLOR PRO 68 ?
The headquarters of COLOR PRO 68 is located in PFASTATT (68120), in the department Haut-Rhin.
Where to find the tax return of COLOR PRO 68 ?
The tax return of COLOR PRO 68 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 COLOR PRO 68 operate?
COLOR PRO 68 operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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