Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-01-02 (41 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: ETAPLES (62630), Pas-de-Calais
IMPRIMERIE VAG : revenue, balance sheet and financial ratios
IMPRIMERIE VAG is a French company
founded 41 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in ETAPLES (62630),
this company of category PME
shows in 2018 a revenue of 211 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IMPRIMERIE VAG (SIREN 331889469)
Indicator
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
211 496 €
229 377 €
214 553 €
Net income
18 965 €
16 198 €
60 434 €
-28 340 €
3 463 €
-8 663 €
EBITDA
N/C
N/C
N/C
-27 527 €
3 889 €
-8 702 €
Net margin
N/C
N/C
N/C
-13.4%
1.5%
-4.0%
Revenue and income statement
In 2022, IMPRIMERIE VAG generates positive net income of 19 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 965 €
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
47.636%
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
53.714%
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
2016
2017
2018
2019
2021
2022
Debt ratio
0.0
0.0
0.0
60.324
81.024
47.636
Financial autonomy
4.092
8.979
-21.354
41.879
42.907
53.714
Repayment capacity
0.0
0.0
0.0
None
None
None
Cash flow / Revenue
-3.987%
1.547%
-13.326%
None%
None%
None%
Sector positioning
Debt ratio
47.642022
2019
2021
2022
Q1: 5.7
Med: 37.78
Q3: 92.38
Average-16 pts over 3 years
In 2022, the debt ratio of IMPRIMERIE VAG (47.64) 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
53.71%2022
2019
2021
2022
Q1: 21.09%
Med: 41.74%
Q3: 60.81%
Good+19 pts over 3 years
In 2022, the financial autonomy of IMPRIMERIE VAG (53.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 347.01. 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
347.011
Liquidity indicators evolution IMPRIMERIE VAG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
83.75
79.692
56.085
202.968
330.642
347.011
Interest coverage
1.689
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
347.012022
2019
2021
2022
Q1: 146.62
Med: 221.99
Q3: 338.79
Excellent+25 pts over 3 years
In 2022, the liquidity ratio of IMPRIMERIE VAG (347.01) 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.
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: 296 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 184 days. The gap of 112 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
296 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
184 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
0 j
WCR and payment terms evolution IMPRIMERIE VAG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Operating WCR
82 348 €
47 325 €
38 894 €
0 €
0 €
0 €
Inventory turnover (days)
15
10
14
0
0
0
Customer payment term (days)
120
70
50
303
374
296
Supplier payment term (days)
268
153
183
280
273
184
Positioning of IMPRIMERIE VAG 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 VAG is estimated at
135 012 €
(range 46 250€ - 300 362€).
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
46k€135k€300k€
135 012 €Range: 46 250€ - 300 362€
NAF 5 all-time
Valuation method used
Net Income Multiple
18 965 €
×
7.1x
=135 012 €
Range: 46 251€ - 300 362€
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 VAG with other companies in the same sector:
Yes, IMPRIMERIE VAG generated a net profit of 19 k€ in 2022.
Where is the headquarters of IMPRIMERIE VAG ?
The headquarters of IMPRIMERIE VAG is located in ETAPLES (62630), in the department Pas-de-Calais.
Where to find the tax return of IMPRIMERIE VAG ?
The tax return of IMPRIMERIE VAG 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 VAG operate?
IMPRIMERIE VAG 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