Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Édition de livresLocation: RIEUX-EN-VAL (11220), Aude
EDITIONS VERDIER : revenue, balance sheet and financial ratios
EDITIONS VERDIER is a French company
founded 48 years ago,
specialized in the sector Édition de livres.
Based in RIEUX-EN-VAL (11220),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EDITIONS VERDIER (SIREN 313760704)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 057 620 €
1 006 442 €
831 260 €
928 454 €
794 083 €
635 920 €
558 559 €
660 831 €
Net income
63 348 €
39 709 €
26 580 €
76 673 €
13 508 €
11 983 €
3 447 €
27 453 €
EBITDA
446 656 €
442 143 €
315 395 €
287 616 €
300 265 €
226 169 €
165 807 €
279 885 €
Net margin
6.0%
3.9%
3.2%
8.3%
1.7%
1.9%
0.6%
4.2%
Revenue and income statement
En 2023, EDITIONS VERDIER alcanza unos ingresos de 1.1 M€. En el período 2016-2023, la empresa muestra un fuerte crecimiento con una TCAC de +6.9%. Vs 2022: +5%. Tras deducir el consumo (-42 k€), el margen bruto se sitúa en 1.1 M€, es decir, una tasa del 104%. El EBITDA alcanza 447 k€, representando el 42.2% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 63 k€, es decir, el 6.0% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 057 620 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 099 896 €
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
446 656 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
96 658 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
63 348 €
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
40.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 8%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 32%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 0.3 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 11.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
7.845%
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
31.653%
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
11.366%
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
0.331
Solvency indicators evolution EDITIONS VERDIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
29.919
25.516
21.003
17.251
16.759
10.641
8.954
7.845
Financial autonomy
31.277
31.507
29.182
25.318
21.896
23.139
29.677
31.653
Repayment capacity
0.694
1.436
1.168
0.55
293.235
0.5
1.551
0.331
Cash flow / Revenue
17.35%
8.951%
7.904%
11.275%
0.018%
10.496%
2.54%
11.366%
Sector positioning
Ratio de endeudamiento
7.842023
2021
2022
2023
Q1: 0.0
Med: 0.92
Q3: 37.35
Average
En 2023, el ratio de endeudamiento de EDITIONS VERDIER (7.84) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
31.65%2023
2021
2022
2023
Q1: 0.28%
Med: 24.95%
Q3: 56.79%
Bueno+11 pts over 3 years
En 2023, el autonomía financiera de EDITIONS VERDIER (31.6%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.33 ans2023
2021
2022
2023
Q1: -0.01 ans
Med: 0.0 ans
Q3: 0.15 ans
Average
En 2023, el capacidad de reembolso de EDITIONS VERDIER (0.3 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 151.25. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
151.253
Interest coverage (2023)
?
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 EDITIONS VERDIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
165.54
171.804
161.295
143.331
134.295
136.713
147.687
151.253
Interest coverage
0.178
0.103
4.204
0.0
0.0
0.0
0.0
0.0
Sector positioning
Ratio de liquidez
151.252023
2021
2022
2023
Q1: 143.99
Med: 239.01
Q3: 486.48
Average
En 2023, el ratio de liquidez de EDITIONS VERDIER (151.25) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.64x
Average
En 2023, el cobertura de intereses de EDITIONS VERDIER (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 113 días. Plazo proveedores: 66 días. El desfase de 47 días pesa sobre la tesorería. La rotación de existencias es de 490 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM es negativo (-32 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-131%), liberando tesorería.
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
-94 615 €
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
113 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
66 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
490 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
-32 j
WCR and payment terms evolution EDITIONS VERDIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
303 057 €
326 724 €
354 932 €
344 823 €
86 643 €
24 838 €
-137 560 €
-94 615 €
Inventory turnover (days)
618
764
683
571
465
550
479
490
Customer payment term (days)
107
124
138
159
174
174
89
113
Supplier payment term (days)
100
77
84
122
119
144
81
66
Positioning of EDITIONS VERDIER 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 VERDIER is estimated at
389 841 €
(range 183 893€ - 1 303 686€).
With an EBITDA of 446 656€, 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 value2023
104 transactions
183k€389k€1303k€
389 841 €Range: 183 893€ - 1 303 686€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
446 656 €×1.1x
Estimation512 753 €
264 249€ - 2 104 481€
Revenue Multiple30%
1 057 620 €×0.24x
Estimation258 213 €
127 457€ - 485 097€
Net Income Multiple20%
63 348 €×4.4x
Estimation280 008 €
67 661€ - 529 584€
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 VERDIER with other companies in the same sector:
The revenue of EDITIONS VERDIER in 2023 is 1.1 M€.
Is EDITIONS VERDIER profitable?
Yes, EDITIONS VERDIER generated a net profit of 63 k€ in 2023.
Where is the headquarters of EDITIONS VERDIER ?
The headquarters of EDITIONS VERDIER is located in RIEUX-EN-VAL (11220), in the department Aude.
Where to find the tax return of EDITIONS VERDIER ?
The tax return of EDITIONS VERDIER 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 VERDIER operate?
EDITIONS VERDIER 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