Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-12-07 (35 years)Status: ActiveBusiness sector: Activités de pré-presse Location: DOMAZAN (30390), Gard
GRAVURE D'AZUR : revenue, balance sheet and financial ratios
GRAVURE D'AZUR is a French company
founded 35 years ago,
specialized in the sector Activités de pré-presse .
Based in DOMAZAN (30390),
this company of category PME
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRAVURE D'AZUR (SIREN 380686469)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 761 556 €
3 016 454 €
3 510 581 €
3 175 540 €
2 985 615 €
3 064 690 €
3 273 885 €
3 289 143 €
3 263 117 €
Net income
-232 225 €
-66 727 €
149 339 €
-14 804 €
86 246 €
106 113 €
91 828 €
153 933 €
158 376 €
EBITDA
-183 913 €
8 896 €
184 345 €
53 819 €
119 151 €
117 711 €
150 624 €
194 034 €
217 374 €
Net margin
-8.4%
-2.2%
4.3%
-0.5%
2.9%
3.5%
2.8%
4.7%
4.9%
Revenue and income statement
In 2024, GRAVURE D'AZUR achieves revenue of 2.8 M€. Activity remains stable over the period (CAGR: -2.1%). Slight decline of -8% vs 2023. After deducting consumption (371 k€), gross margin stands at 2.4 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -184 k€, representing -6.7% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -2167%, reducing margin by 7.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -232 k€ (-8.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 761 556 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 390 072 €
EBITDA (2024)
?
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
-183 913 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-259 679 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-232 225 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.7%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
62.872%
Financial autonomy (2024)
?
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
46.016%
Cash flow / Revenue (2024)
?
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
-5.712%
Repayment capacity (2024)
?
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
-4.374
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
19.037
20.445
21.222
24.487
27.183
42.343
42.513
49.532
62.872
Financial autonomy
57.188
58.405
55.296
60.547
58.944
47.549
50.116
50.018
46.016
Repayment capacity
1.775
2.125
2.541
3.77
4.586
6.882
3.494
11.945
-4.374
Cash flow / Revenue
5.979%
5.391%
4.542%
3.992%
3.906%
2.611%
5.175%
1.816%
-5.712%
Sector positioning
Debt ratio
62.872024
2022
2023
2024
Q1: 2.56
Med: 17.57
Q3: 56.93
Watch+18 pts over 3 years
In 2024, the debt ratio of GRAVURE D'AZUR (62.87) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
46.02%2024
2022
2023
2024
Q1: 14.88%
Med: 42.89%
Q3: 63.77%
Good-10 pts over 3 years
In 2024, the financial autonomy of GRAVURE D'AZUR (46.0%) 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
-4.37 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.32 years
Q3: 1.47 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of GRAVURE D'AZUR (-4.37) 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 120.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
120.671
Interest coverage (2024)
?
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
-20.08
Liquidity indicators evolution GRAVURE D'AZUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
256.235
283.443
238.724
254.5
254.902
129.996
150.341
158.046
120.671
Interest coverage
16.071
16.434
22.261
24.406
21.385
45.255
15.445
389.377
-20.08
Sector positioning
Liquidity ratio
120.672024
2022
2023
2024
Q1: 152.81
Med: 247.39
Q3: 401.05
Watch
In 2024, the liquidity ratio of GRAVURE D'AZUR (120.67) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-20.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.4x
Q3: 3.38x
Watch-54 pts over 3 years
In 2024, the interest coverage of GRAVURE D'AZUR (-20.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 43 days of revenue, i.e. 328 k€ to permanently finance. Notable WCR improvement over the period (-75%), freeing up cash.
Operating WCR (2024)
?
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
328 432 €
Customer credit (2024)
?
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
19 j
Supplier credit (2024)
?
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
41 j
Inventory turnover (2024)
?
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
16 j
WCR in days of revenue (2024)
?
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
43 j
WCR and payment terms evolution GRAVURE D'AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 305 116 €
1 145 937 €
1 223 222 €
1 228 175 €
1 235 268 €
611 768 €
652 441 €
525 798 €
328 432 €
Inventory turnover (days)
16
14
12
14
14
18
16
18
16
Customer payment term (days)
37
27
45
49
51
60
42
17
19
Supplier payment term (days)
51
37
54
59
58
66
51
43
41
Positioning of GRAVURE D'AZUR 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 300 558€ to 1 229 779€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
300k€686k€1229k€
686 157 €Range: 300 558€ - 1 229 779€
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 GRAVURE D'AZUR with other companies in the same sector:
The headquarters of GRAVURE D'AZUR is located in DOMAZAN (30390), in the department Gard.
Where to find the tax return of GRAVURE D'AZUR ?
The tax return of GRAVURE D'AZUR 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 GRAVURE D'AZUR operate?
GRAVURE D'AZUR 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