COMPOGRAVURE MUNSCH : revenue, balance sheet and financial ratios
COMPOGRAVURE MUNSCH is a French company
founded 51 years ago,
specialized in the sector Activités de pré-presse .
Based in GEISPOLSHEIM (67118),
this company of category PME
shows in 2023 a revenue of 704 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPOGRAVURE MUNSCH (SIREN 322490962)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
703 617 €
806 571 €
789 003 €
N/C
980 553 €
1 108 797 €
1 139 774 €
Net income
203 797 €
159 288 €
-15 289 €
1 376 €
70 049 €
108 554 €
8 351 €
EBITDA
108 257 €
172 719 €
-52 224 €
N/C
50 345 €
87 648 €
38 833 €
Net margin
29.0%
19.7%
-1.9%
N/C
7.1%
9.8%
0.7%
Revenue and income statement
In 2023, COMPOGRAVURE MUNSCH achieves revenue of 704 k€. Revenue is declining over the period 2017-2023 (CAGR: -7.7%). Significant drop of -13% vs 2022. After deducting consumption (69 k€), gross margin stands at 635 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 108 k€, representing 15.4% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -37%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 204 k€, i.e. 29.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
703 617 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
634 683 €
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
108 257 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
190 929 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
203 797 €
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
15.4%
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 9%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
9.285%
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
83.754%
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
7.716%
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
1.884
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
8.83
4.255
0.015
0.015
0.016
6.22
9.285
Financial autonomy
81.07
82.574
89.897
90.659
88.764
81.149
83.754
Repayment capacity
2.206
0.862
0.004
None
-0.004
0.555
1.884
Cash flow / Revenue
4.273%
5.661%
5.181%
None%
-5.563%
15.964%
7.716%
Sector positioning
Debt ratio
9.292023
2021
2022
2023
Q1: 1.43
Med: 21.37
Q3: 61.18
Good+10 pts over 3 years
In 2023, the debt ratio of COMPOGRAVURE MUNSCH (9.29) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
83.75%2023
2021
2022
2023
Q1: 14.15%
Med: 41.87%
Q3: 62.32%
Excellent
In 2023, the financial autonomy of COMPOGRAVURE MUNSCH (83.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.88 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Average+50 pts over 3 years
In 2023, the repayment capacity of COMPOGRAVURE MUNSCH (1.88) 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 939.93. 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
939.926
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
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
700.206
621.367
835.543
909.44
693.355
583.326
939.926
Interest coverage
5.166
1.422
0.874
None
0.0
0.0
0.0
Sector positioning
Liquidity ratio
939.932023
2021
2022
2023
Q1: 162.52
Med: 253.65
Q3: 399.74
Excellent
In 2023, the liquidity ratio of COMPOGRAVURE MUNSCH (939.93) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.47x
Q3: 3.19x
Average
In 2023, the interest coverage of COMPOGRAVURE MUNSCH (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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 40 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 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 146 days of revenue, i.e. 286 k€ to permanently finance. Notable WCR improvement over the period (-41%), 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
285 971 €
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
62 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
22 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
4 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
146 j
WCR and payment terms evolution COMPOGRAVURE MUNSCH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
488 724 €
440 037 €
404 007 €
0 €
374 800 €
256 288 €
285 971 €
Inventory turnover (days)
6
4
5
0
7
6
4
Customer payment term (days)
57
78
61
0
99
75
62
Supplier payment term (days)
62
70
37
0
33
19
22
Positioning of COMPOGRAVURE MUNSCH 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 143 863€ to 372 558€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
143k€213k€372k€
213 752 €Range: 143 863€ - 372 558€
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 COMPOGRAVURE MUNSCH with other companies in the same sector:
Frequently asked questions about COMPOGRAVURE MUNSCH
What is the revenue of COMPOGRAVURE MUNSCH ?
The revenue of COMPOGRAVURE MUNSCH in 2023 is 704 k€.
Is COMPOGRAVURE MUNSCH profitable?
Yes, COMPOGRAVURE MUNSCH generated a net profit of 204 k€ in 2023.
Where is the headquarters of COMPOGRAVURE MUNSCH ?
The headquarters of COMPOGRAVURE MUNSCH is located in GEISPOLSHEIM (67118), in the department Bas-Rhin.
Where to find the tax return of COMPOGRAVURE MUNSCH ?
The tax return of COMPOGRAVURE MUNSCH 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 COMPOGRAVURE MUNSCH operate?
COMPOGRAVURE MUNSCH 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