Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-10 (18 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: ESCALQUENS (31750), Haute-Garonne
FRANCE SIGNALETIQUE : revenue, balance sheet and financial ratios
FRANCE SIGNALETIQUE is a French company
founded 18 years ago,
specialized in the sector Activités des agences de publicité.
Based in ESCALQUENS (31750),
this company of category PME
shows in 2021 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCE SIGNALETIQUE (SIREN 500409933)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
1 511 148 €
1 409 867 €
1 572 393 €
N/C
N/C
N/C
Net income
130 949 €
109 441 €
116 054 €
37 739 €
-22 048 €
46 491 €
EBITDA
195 493 €
146 200 €
179 742 €
N/C
N/C
N/C
Net margin
8.7%
7.8%
7.4%
N/C
N/C
N/C
Revenue and income statement
In 2021, FRANCE SIGNALETIQUE achieves revenue of 1.5 M€. Activity remains stable over the period (CAGR: -2.0%). Vs 2020: +7%. After deducting consumption (300 k€), gross margin stands at 1.2 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 195 k€, representing 12.9% of revenue. Positive scissor effect: EBITDA margin improves by +2.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 131 k€, i.e. 8.7% 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
1 511 148 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 211 045 €
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
195 493 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
168 621 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
130 949 €
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
12.8%
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 253%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 9.8% 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
252.931%
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
22.343%
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
9.786%
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
5.479
Asset age ratio (2021)
?
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
Debt ratio
41.173
63.167
23.564
71.302
321.933
252.931
Financial autonomy
35.527
21.185
22.525
27.232
17.844
22.343
Repayment capacity
None
None
None
1.005
6.396
5.479
Cash flow / Revenue
None%
None%
None%
7.7%
7.498%
9.786%
Sector positioning
Debt ratio
252.932021
2019
2020
2021
Q1: 0.0
Med: 12.08
Q3: 71.81
Average
In 2021, the debt ratio of FRANCE SIGNALETIQUE (252.93) 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
22.34%2021
2019
2020
2021
Q1: 9.99%
Med: 32.53%
Q3: 55.05%
Average
In 2021, the financial autonomy of FRANCE SIGNALETIQUE (22.3%) 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
5.48 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.56 years
Average
In 2021, the repayment capacity of FRANCE SIGNALETIQUE (5.48) 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 421.81. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
421.812
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
1.569
Liquidity indicators evolution FRANCE SIGNALETIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
196.343
143.851
133.003
173.847
390.652
421.812
Interest coverage
None
None
None
0.218
0.697
1.569
Sector positioning
Liquidity ratio
421.812021
2019
2020
2021
Q1: 134.84
Med: 213.66
Q3: 348.49
Excellent+32 pts over 3 years
In 2021, the liquidity ratio of FRANCE SIGNALETIQUE (421.81) 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
1.57x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.3x
Excellent+21 pts over 3 years
In 2021, the interest coverage of FRANCE SIGNALETIQUE (1.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. The company must finance 25 days of gap between collections and payments. Inventory turnover is 33 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 133 days of revenue, i.e. 557 k€ to permanently finance.
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
557 251 €
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
88 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
63 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
33 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
133 j
WCR and payment terms evolution FRANCE SIGNALETIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
0 €
0 €
389 765 €
454 781 €
557 251 €
Inventory turnover (days)
0
0
0
24
29
33
Customer payment term (days)
0
0
0
74
106
88
Supplier payment term (days)
0
0
0
70
54
63
Positioning of FRANCE SIGNALETIQUE in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of FRANCE SIGNALETIQUE is estimated at
458 875 €
(range 159 848€ - 1 565 747€).
With an EBITDA of 195 493€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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
68 tx
159k€458k€1565k€
458 875 €Range: 159 848€ - 1 565 747€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
195 493 €×2.9x
Estimation561 665 €
162 084€ - 2 211 021€
Revenue Multiple30%
1 511 148 €×0.22x
Estimation339 195 €
140 581€ - 577 376€
Net Income Multiple20%
130 949 €×2.9x
Estimation381 425 €
183 162€ - 1 435 119€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 des agences de publicité)
Compare FRANCE SIGNALETIQUE with other companies in the same sector:
Frequently asked questions about FRANCE SIGNALETIQUE
What is the revenue of FRANCE SIGNALETIQUE ?
The revenue of FRANCE SIGNALETIQUE in 2021 is 1.5 M€.
Is FRANCE SIGNALETIQUE profitable?
Yes, FRANCE SIGNALETIQUE generated a net profit of 131 k€ in 2021.
Where is the headquarters of FRANCE SIGNALETIQUE ?
The headquarters of FRANCE SIGNALETIQUE is located in ESCALQUENS (31750), in the department Haute-Garonne.
Where to find the tax return of FRANCE SIGNALETIQUE ?
The tax return of FRANCE SIGNALETIQUE 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 FRANCE SIGNALETIQUE operate?
FRANCE SIGNALETIQUE operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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