Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-02-23 (21 years)Status: ActiveBusiness sector: Édition de livresLocation: VINCENNES (94300), Val-de-Marne
EDITIONS TALENTS HAUTS : revenue, balance sheet and financial ratios
EDITIONS TALENTS HAUTS is a French company
founded 21 years ago,
specialized in the sector Édition de livres.
Based in VINCENNES (94300),
this company of category PME
shows in 2022 a revenue of 623 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EDITIONS TALENTS HAUTS (SIREN 481260008)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
623 449 €
578 095 €
451 611 €
567 814 €
526 286 €
379 434 €
442 275 €
Net income
16 943 €
34 617 €
-23 250 €
13 603 €
24 591 €
6 282 €
24 208 €
EBITDA
108 884 €
125 011 €
109 653 €
143 607 €
155 552 €
79 564 €
183 629 €
Net margin
2.7%
6.0%
-5.1%
2.4%
4.7%
1.7%
5.5%
Revenue and income statement
In 2022, EDITIONS TALENTS HAUTS achieves revenue of 623 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Vs 2021: +8%. After deducting consumption (-24 k€), gross margin stands at 647 k€, i.e. a rate of 104%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 109 k€, representing 17.5% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -13%, reducing margin by 4.2 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 17 k€, i.e. 2.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
623 449 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
647 254 €
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
108 884 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 874 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 943 €
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
16.9%
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 89%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
89.07%
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
26.825%
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
8.108%
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
0.0
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
300.447
238.469
199.95
146.095
0.0
124.289
89.07
Financial autonomy
55.99
52.187
47.503
40.003
0.0
38.156
26.825
Repayment capacity
0.0
0.003
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
12.348%
8.799%
12.509%
10.772%
16.76%
1.516%
8.108%
Sector positioning
Debt ratio
89.072022
2020
2021
2022
Q1: 0.0
Med: 4.73
Q3: 56.54
Average+50 pts over 3 years
In 2022, the debt ratio of EDITIONS TALENTS HAUTS (89.07) 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
26.82%2022
2020
2021
2022
Q1: 2.72%
Med: 31.74%
Q3: 62.38%
Average+21 pts over 3 years
In 2022, the financial autonomy of EDITIONS TALENTS HAUTS (26.8%) 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
0.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.43 years
Excellent
In 2022, the repayment capacity of EDITIONS TALENTS HAUTS (0.00) 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 137.88. 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
137.881
Interest coverage (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
107.752
113.054
121.115
127.316
121.964
137.535
137.881
Interest coverage
0.127
0.008
0.006
0.003
0.023
0.195
0.0
Sector positioning
Liquidity ratio
137.882022
2020
2021
2022
Q1: 131.72
Med: 214.48
Q3: 411.5
Average
In 2022, the liquidity ratio of EDITIONS TALENTS HAUTS (137.88) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.43x
Average-27 pts over 3 years
In 2022, the interest coverage of EDITIONS TALENTS HAUTS (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: 105 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 119 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 52 days of revenue, i.e. 90 k€ to permanently finance. Over 2016-2022, WCR increased by +258%, requiring additional financing.
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
89 989 €
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
105 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
126 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
119 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
52 j
WCR and payment terms evolution EDITIONS TALENTS HAUTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-56 934 €
31 212 €
-21 020 €
15 922 €
17 143 €
40 409 €
89 989 €
Inventory turnover (days)
99
132
110
124
160
113
119
Customer payment term (days)
68
119
90
79
106
90
105
Supplier payment term (days)
70
79
89
95
65
80
126
Positioning of EDITIONS TALENTS HAUTS 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 TALENTS HAUTS is estimated at
123 140 €
(range 58 368€ - 370 626€).
With an EBITDA of 108 884€, 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 value2022
104 transactions
58k€123k€370k€
123 140 €Range: 58 368€ - 370 626€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
108 884 €×1.1x
Estimation124 997 €
64 418€ - 513 022€
Revenue Multiple30%
623 449 €×0.24x
Estimation152 212 €
75 133€ - 285 957€
Net Income Multiple20%
16 943 €×4.4x
Estimation74 891 €
18 096€ - 141 642€
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 TALENTS HAUTS with other companies in the same sector:
Frequently asked questions about EDITIONS TALENTS HAUTS
What is the revenue of EDITIONS TALENTS HAUTS ?
The revenue of EDITIONS TALENTS HAUTS in 2022 is 623 k€.
Is EDITIONS TALENTS HAUTS profitable?
Yes, EDITIONS TALENTS HAUTS generated a net profit of 17 k€ in 2022.
Where is the headquarters of EDITIONS TALENTS HAUTS ?
The headquarters of EDITIONS TALENTS HAUTS is located in VINCENNES (94300), in the department Val-de-Marne.
Where to find the tax return of EDITIONS TALENTS HAUTS ?
The tax return of EDITIONS TALENTS HAUTS 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 TALENTS HAUTS operate?
EDITIONS TALENTS HAUTS 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