Employees: 00 (2023.0)Legal category: SAS (autres)Size: PMECreation date: 1963-01-01 (63 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: DESCARTES (37160), Indre-et-Loire
IMPRIMERIE BAUGE : revenue, balance sheet and financial ratios
IMPRIMERIE BAUGE is a French company
founded 63 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in DESCARTES (37160),
this company of category PME
shows in 2022 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMPRIMERIE BAUGE (SIREN 634801054)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
4 193 213 €
4 448 704 €
6 085 430 €
6 999 897 €
8 152 051 €
9 195 742 €
Net income
-64 161 €
-73 563 €
-441 857 €
-325 534 €
-232 514 €
-62 171 €
EBITDA
-43 414 €
-141 454 €
-276 013 €
-440 783 €
-164 488 €
43 189 €
Net margin
-1.5%
-1.7%
-7.3%
-4.7%
-2.9%
-0.7%
Revenue and income statement
In 2022, IMPRIMERIE BAUGE achieves revenue of 4.2 M€. Revenue is declining over the period 2017-2022 (CAGR: -14.5%). Slight decline of -6% vs 2021. After deducting consumption (1.4 M€), gross margin stands at 2.8 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -43 k€, representing -1.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -64 k€ (-1.5% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 193 213 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 774 399 €
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
-43 414 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 490 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-64 161 €
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
-1.0%
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 123%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory.
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
123.311%
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
20.244%
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
-1.437%
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
-6.022
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
2017
2018
2019
2020
2021
2022
Debt ratio
8.681
7.873
9.405
86.307
155.956
123.311
Financial autonomy
34.849
28.088
23.666
12.273
11.044
20.244
Repayment capacity
3.124
-0.345
-0.135
-0.591
-2.491
-6.022
Cash flow / Revenue
0.398%
-3.034%
-6.429%
-7.645%
-3.446%
-1.437%
Sector positioning
Debt ratio
123.312022
2020
2021
2022
Q1: 5.7
Med: 37.78
Q3: 92.38
Average+8 pts over 3 years
In 2022, the debt ratio of IMPRIMERIE BAUGE (123.31) 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
20.24%2022
2020
2021
2022
Q1: 21.09%
Med: 41.74%
Q3: 60.81%
Average
In 2022, the financial autonomy of IMPRIMERIE BAUGE (20.2%) 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
-6.02 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.9 years
Q3: 2.97 years
Excellent-8 pts over 3 years
In 2022, the repayment capacity of IMPRIMERIE BAUGE (-6.02) 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 120.92. 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
120.92
Interest coverage (2022)
?
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
-17.925
Liquidity indicators evolution IMPRIMERIE BAUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
147.911
134.521
133.949
120.248
120.381
120.92
Interest coverage
2.466
-0.733
-0.239
-0.553
-2.567
-17.925
Sector positioning
Liquidity ratio
120.922022
2020
2021
2022
Q1: 146.62
Med: 221.99
Q3: 338.79
Watch
In 2022, the liquidity ratio of IMPRIMERIE BAUGE (120.92) 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
-17.93x2022
2020
2021
2022
Q1: 0.0x
Med: 1.11x
Q3: 4.42x
Watch
In 2022, the interest coverage of IMPRIMERIE BAUGE (-17.9x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 77 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 91 days of revenue, i.e. 1.1 M€ to permanently finance. Notable WCR improvement over the period (-34%), freeing up cash.
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
1 056 480 €
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
55 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
59 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
77 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
91 j
WCR and payment terms evolution IMPRIMERIE BAUGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
1 599 415 €
1 833 885 €
1 471 308 €
1 116 981 €
804 637 €
1 056 480 €
Inventory turnover (days)
29
36
41
38
48
77
Customer payment term (days)
47
56
54
57
59
55
Supplier payment term (days)
63
92
87
85
77
59
Positioning of IMPRIMERIE BAUGE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of IMPRIMERIE BAUGE is estimated at
1 044 388 €
(range 597 893€ - 2 010 280€).
The price/revenue ratio is 0.25x
(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 value2022
72 tx
597k€1044k€2010k€
1 044 388 €Range: 597 893€ - 2 010 280€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 193 213 €
×
0.25x
=1 044 388 €
Range: 597 893€ - 2 010 280€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare IMPRIMERIE BAUGE with other companies in the same sector:
The revenue of IMPRIMERIE BAUGE in 2022 is 4.2 M€.
Is IMPRIMERIE BAUGE profitable?
IMPRIMERIE BAUGE recorded a net loss in 2022.
Where is the headquarters of IMPRIMERIE BAUGE ?
The headquarters of IMPRIMERIE BAUGE is located in DESCARTES (37160), in the department Indre-et-Loire.
Where to find the tax return of IMPRIMERIE BAUGE ?
The tax return of IMPRIMERIE BAUGE 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 IMPRIMERIE BAUGE operate?
IMPRIMERIE BAUGE operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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