Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1993-12-15 (32 years)Status: ActiveBusiness sector: Imprimerie de journauxLocation: SAINT-DENIS (97490), La Reunion
IMPRIMERIE SAFI : revenue, balance sheet and financial ratios
IMPRIMERIE SAFI is a French company
founded 32 years ago,
specialized in the sector Imprimerie de journaux.
Based in SAINT-DENIS (97490),
this company of category ETI
shows in 2022 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMPRIMERIE SAFI (SIREN 393614011)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
4 772 776 €
4 418 074 €
4 378 307 €
5 844 973 €
6 630 370 €
6 832 486 €
6 464 291 €
4 915 829 €
Net income
1 594 469 €
-459 581 €
-3 795 885 €
128 017 €
51 069 €
61 189 €
-92 857 €
-271 650 €
EBITDA
-427 216 €
-549 658 €
-448 977 €
215 056 €
225 643 €
466 909 €
7 186 €
-314 674 €
Net margin
33.4%
-10.4%
-86.7%
2.2%
0.8%
0.9%
-1.4%
-5.5%
Revenue and income statement
In 2022, IMPRIMERIE SAFI achieves revenue of 4.8 M€. Activity remains stable over the period (CAGR: -0.4%). Vs 2021: +8%. After deducting consumption (1.7 M€), gross margin stands at 3.0 M€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -427 k€, representing -9.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.6 M€, i.e. 33.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 772 776 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 043 996 €
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
-427 216 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-475 886 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 594 469 €
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
-8.9%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-5.58%
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
-33.265%
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
0.0
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
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.956
0.017
0.024
0.019
0.0
0.0
0.0
0.0
Financial autonomy
48.154
46.539
57.356
57.622
51.16
-48.617
-62.983
-5.58
Repayment capacity
-0.083
0.056
0.005
0.012
0.0
0.0
0.0
0.0
Cash flow / Revenue
-5.584%
0.106%
1.675%
0.604%
3.378%
58.602%
-9.732%
-33.265%
Sector positioning
Debt ratio
0.02022
2020
2021
2022
Q1: 0.0
Med: 0.06
Q3: 4.84
Excellent-25 pts over 3 years
In 2022, the debt ratio of IMPRIMERIE SAFI (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-5.58%2022
2020
2021
2022
Q1: 0.0%
Med: 9.53%
Q3: 34.31%
Average
In 2022, the financial autonomy of IMPRIMERIE SAFI (-5.6%) 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
0.0 years2022
2020
2021
2022
Q1: -3.71 years
Med: 0.0 years
Q3: 0.02 years
Good
In 2022, the repayment capacity of IMPRIMERIE SAFI (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 71.36. 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
71.357
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
0.0
Liquidity indicators evolution IMPRIMERIE SAFI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
182.486
178.083
200.903
207.175
183.819
47.165
47.978
71.357
Interest coverage
-0.825
4.495
0.0
0.0
0.143
0.0
0.0
0.0
Sector positioning
Liquidity ratio
71.362022
2020
2021
2022
Q1: 78.09
Med: 110.61
Q3: 154.31
Watch
In 2022, the liquidity ratio of IMPRIMERIE SAFI (71.36) 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
0.0x2022
2020
2021
2022
Q1: -3.05x
Med: 0.0x
Q3: 0.0x
Good
In 2022, the interest coverage of IMPRIMERIE SAFI (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). Inventory turnover is 54 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 34 days of revenue, i.e. 448 k€ to permanently finance. Notable WCR improvement over the period (-88%), 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
447 591 €
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
32 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
118 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
54 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
34 j
WCR and payment terms evolution IMPRIMERIE SAFI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
3 879 179 €
3 780 511 €
2 725 274 €
3 361 200 €
3 166 573 €
355 168 €
1 186 916 €
447 591 €
Inventory turnover (days)
63
48
39
46
37
59
38
54
Customer payment term (days)
67
51
42
62
95
364
190
32
Supplier payment term (days)
191
148
103
108
146
280
411
118
Positioning of IMPRIMERIE SAFI in its sector
Comparison with sector Imprimerie de journaux
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of IMPRIMERIE SAFI is estimated at
3 493 760 €
(range 1 670 574€ - 9 573 091€).
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.
Estimated enterprise value2022
103 transactions
1670k€3493k€9573k€
3 493 760 €Range: 1 670 574€ - 9 573 091€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 772 776 €×0.25x
Estimation1 175 967 €
664 629€ - 2 282 118€
Net Income Multiple20%
1 594 469 €×4.4x
Estimation6 970 451 €
3 179 492€ - 20 509 552€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Imprimerie de journaux)
Compare IMPRIMERIE SAFI with other companies in the same sector:
Yes, IMPRIMERIE SAFI generated a net profit of 1.6 M€ in 2022.
Where is the headquarters of IMPRIMERIE SAFI ?
The headquarters of IMPRIMERIE SAFI is located in SAINT-DENIS (97490), in the department La Reunion.
Where to find the tax return of IMPRIMERIE SAFI ?
The tax return of IMPRIMERIE SAFI 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 SAFI operate?
IMPRIMERIE SAFI operates in the sector Imprimerie de journaux (NAF code 18.11Z). 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