IMPRIMERIE PAYARD : revenue, balance sheet and financial ratios
IMPRIMERIE PAYARD is a French company
founded 33 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in MAROLLES-EN-HUREPOIX (91630),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMPRIMERIE PAYARD (SIREN 390987808)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 431 829 €
1 492 285 €
1 304 965 €
1 090 017 €
1 164 003 €
1 393 615 €
1 300 393 €
1 301 471 €
N/C
Net income
-38 516 €
23 167 €
-79 312 €
-25 682 €
23 241 €
46 939 €
-78 067 €
-50 516 €
-18 889 €
EBITDA
-4 017 €
61 403 €
-39 971 €
-32 884 €
39 893 €
67 698 €
-56 566 €
-53 459 €
N/C
Net margin
-2.7%
1.6%
-6.1%
-2.4%
2.0%
3.4%
-6.0%
-3.9%
N/C
Revenue and income statement
In 2024, IMPRIMERIE PAYARD achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +1.4%). Slight decline of -4% vs 2023. After deducting consumption (193 k€), gross margin stands at 1.2 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 -4 k€, representing -0.3% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -107%, reducing margin by 4.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -39 k€ (-2.7% 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
1 431 829 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 238 726 €
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
-4 017 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-35 062 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-38 516 €
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
-0.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
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
52.071%
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
39.569%
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
-0.017%
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
-335.467
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
12.655
17.226
21.859
11.145
77.857
84.586
92.009
53.066
52.071
Financial autonomy
54.33
50.747
46.12
54.815
43.965
42.824
31.214
41.54
39.569
Repayment capacity
None
-0.388
-0.398
0.52
6.682
-7.849
-3.154
2.294
-335.467
Cash flow / Revenue
None%
-6.347%
-4.816%
4.797%
3.392%
-3.096%
-5.221%
3.976%
-0.017%
Sector positioning
Debt ratio
52.072024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Average-9 pts over 3 years
In 2024, the debt ratio of IMPRIMERIE PAYARD (52.07) 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
39.57%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Average
In 2024, the financial autonomy of IMPRIMERIE PAYARD (39.6%) 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
-335.47 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Excellent-11 pts over 3 years
In 2024, the repayment capacity of IMPRIMERIE PAYARD (-335.47) 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 103.21. 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
103.206
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
-92.631
Liquidity indicators evolution IMPRIMERIE PAYARD
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
164.542
153.456
126.276
161.777
324.862
223.42
123.97
130.425
103.206
Interest coverage
None
-1.006
-1.19
1.454
1.138
-5.425
-9.302
2.575
-92.631
Sector positioning
Liquidity ratio
103.212024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Watch-7 pts over 3 years
In 2024, the liquidity ratio of IMPRIMERIE PAYARD (103.21) 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
-92.63x2024
2022
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Watch
In 2024, the interest coverage of IMPRIMERIE PAYARD (-92.6x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 48 days of revenue, i.e. 192 k€ to permanently finance.
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
191 693 €
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
44 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
50 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
12 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
48 j
WCR and payment terms evolution IMPRIMERIE PAYARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
360 000 €
259 181 €
251 366 €
196 926 €
151 752 €
269 306 €
190 580 €
191 693 €
Inventory turnover (days)
0
8
9
8
10
11
15
11
12
Customer payment term (days)
0
88
67
65
69
58
64
44
44
Supplier payment term (days)
0
69
61
54
40
37
82
49
50
Positioning of IMPRIMERIE PAYARD 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 PAYARD is estimated at
356 620 €
(range 204 158€ - 686 437€).
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 value2024
72 tx
204k€356k€686k€
356 620 €Range: 204 158€ - 686 437€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 431 829 €
×
0.25x
=356 620 €
Range: 204 159€ - 686 437€
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 PAYARD with other companies in the same sector:
Frequently asked questions about IMPRIMERIE PAYARD
What is the revenue of IMPRIMERIE PAYARD ?
The revenue of IMPRIMERIE PAYARD in 2024 is 1.4 M€.
Is IMPRIMERIE PAYARD profitable?
IMPRIMERIE PAYARD recorded a net loss in 2024.
Where is the headquarters of IMPRIMERIE PAYARD ?
The headquarters of IMPRIMERIE PAYARD is located in MAROLLES-EN-HUREPOIX (91630), in the department Essonne.
Where to find the tax return of IMPRIMERIE PAYARD ?
The tax return of IMPRIMERIE PAYARD 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 PAYARD operate?
IMPRIMERIE PAYARD 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