Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-07-01 (13 years)Status: ActiveBusiness sector: Édition de livresLocation: PARIS (75007), Paris
EDITIONS DES FALAISES : revenue, balance sheet and financial ratios
EDITIONS DES FALAISES is a French company
founded 13 years ago,
specialized in the sector Édition de livres.
Based in PARIS (75007),
this company of category PME
shows in 2020 a revenue of 412 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EDITIONS DES FALAISES (SIREN 752035931)
Indicator
2020
2019
2018
2017
2016
Revenue
412 011 €
638 361 €
610 205 €
610 215 €
653 103 €
Net income
-75 185 €
14 111 €
24 661 €
32 869 €
117 389 €
EBITDA
88 645 €
146 161 €
130 724 €
170 847 €
217 926 €
Net margin
-18.2%
2.2%
4.0%
5.4%
18.0%
Revenue and income statement
In 2020, EDITIONS DES FALAISES achieves revenue of 412 k€. Revenue is declining over the period 2016-2020 (CAGR: -10.9%). Significant drop of -35% vs 2019. After deducting consumption (-20 k€), gross margin stands at 432 k€, i.e. a rate of 105%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 89 k€, representing 21.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -75 k€ (-18.2% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
412 011 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
432 457 €
EBITDA (2020)
?
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
88 645 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-75 600 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-75 185 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.1%
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 4%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.811%
Financial autonomy (2020)
?
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
54.804%
Cash flow / Revenue (2020)
?
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
-4.083%
Repayment capacity (2020)
?
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
-0.518
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EDITIONS DES FALAISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
9.259
5.159
1.334
0.367
3.811
Financial autonomy
66.791
60.156
62.752
56.855
54.804
Repayment capacity
0.225
0.268
0.14
0.017
-0.518
Cash flow / Revenue
20.545%
9.736%
5.146%
11.516%
-4.083%
Sector positioning
Debt ratio
3.812020
2018
2019
2020
Q1: 0.0
Med: 4.09
Q3: 63.44
Good+13 pts over 3 years
In 2020, the debt ratio of EDITIONS DES FALAISES (3.81) 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
54.8%2020
2018
2019
2020
Q1: 3.06%
Med: 29.96%
Q3: 58.91%
Good
In 2020, the financial autonomy of EDITIONS DES FALAISES (54.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.52 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 0.49 years
Excellent-32 pts over 3 years
In 2020, the repayment capacity of EDITIONS DES FALAISES (-0.52) 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 207.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2020)
?
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
207.062
Interest coverage (2020)
?
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
0.002
Liquidity indicators evolution EDITIONS DES FALAISES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
326.366
247.52
244.039
217.687
207.062
Interest coverage
0.679
0.524
0.221
0.025
0.002
Sector positioning
Liquidity ratio
207.062020
2018
2019
2020
Q1: 130.03
Med: 217.14
Q3: 416.98
Average-6 pts over 3 years
In 2020, the liquidity ratio of EDITIONS DES FALAISES (207.06) 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
0.0x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.3x
Good-13 pts over 3 years
In 2020, the interest coverage of EDITIONS DES FALAISES (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 139 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Inventory turnover is 302 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 161 days of revenue, i.e. 184 k€ to permanently finance. Notable WCR improvement over the period (-39%), freeing up cash.
Operating WCR (2020)
?
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
184 107 €
Customer credit (2020)
?
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
72 j
Supplier credit (2020)
?
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
139 j
Inventory turnover (2020)
?
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
302 j
WCR in days of revenue (2020)
?
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
161 j
WCR and payment terms evolution EDITIONS DES FALAISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
301 459 €
283 396 €
361 424 €
453 479 €
184 107 €
Inventory turnover (days)
111
169
158
186
302
Customer payment term (days)
102
88
117
162
72
Supplier payment term (days)
62
78
142
156
139
Positioning of EDITIONS DES FALAISES in its sector
Comparison with sector Édition de livres
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of EDITIONS DES FALAISES is estimated at
101 323 €
(range 51 397€ - 331 905€).
With an EBITDA of 88 645€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.24x
(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.
Estimated enterprise value2020
104 transactions
51k€101k€331k€
101 323 €Range: 51 397€ - 331 905€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 645 €×1.1x
Estimation101 763 €
52 444€ - 417 663€
Revenue Multiple30%
412 011 €×0.24x
Estimation100 590 €
49 653€ - 188 977€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de livres)
Compare EDITIONS DES FALAISES with other companies in the same sector:
Frequently asked questions about EDITIONS DES FALAISES
What is the revenue of EDITIONS DES FALAISES ?
The revenue of EDITIONS DES FALAISES in 2020 is 412 k€.
Is EDITIONS DES FALAISES profitable?
EDITIONS DES FALAISES recorded a net loss in 2020.
Where is the headquarters of EDITIONS DES FALAISES ?
The headquarters of EDITIONS DES FALAISES is located in PARIS (75007), in the department Paris.
Where to find the tax return of EDITIONS DES FALAISES ?
The tax return of EDITIONS DES FALAISES 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 EDITIONS DES FALAISES operate?
EDITIONS DES FALAISES operates in the sector Édition de livres (NAF code 58.11Z). 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