Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-01-31 (25 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: MARSEILLE (13007), Bouches-du-Rhone
LABEL PRODUCTION : revenue, balance sheet and financial ratios
LABEL PRODUCTION is a French company
founded 25 years ago,
specialized in the sector Activités des agences de publicité.
Based in MARSEILLE (13007),
this company of category PME
shows in 2022 a revenue of 143 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LABEL PRODUCTION (SIREN 434853669)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
142 722 €
67 180 €
153 065 €
184 902 €
207 685 €
256 281 €
243 315 €
Net income
7 528 €
54 793 €
37 945 €
36 400 €
-27 783 €
-8 346 €
13 244 €
EBITDA
19 220 €
38 116 €
26 022 €
27 780 €
-44 973 €
-28 316 €
-19 133 €
Net margin
5.3%
81.6%
24.8%
19.7%
-13.4%
-3.3%
5.4%
Revenue and income statement
In 2022, LABEL PRODUCTION achieves revenue of 143 k€. Revenue is declining over the period 2016-2022 (CAGR: -8.5%). Vs 2021, growth of +112% (67 k€ -> 143 k€). After deducting consumption (782 €), gross margin stands at 142 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 19 k€, representing 13.5% of revenue. Warning negative scissor effect: despite revenue change (+112%), EBITDA varies by -50%, reducing margin by 43.3 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 5.3% 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
142 722 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
141 940 €
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
19 220 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 464 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 528 €
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
13.1%
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 328%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 35.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
327.96%
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
16.215%
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
7.065%
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
35.868
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
2020
2021
2022
Debt ratio
394.679
507.221
947.005
413.229
265.118
226.203
327.96
Financial autonomy
13.389
11.21
6.704
12.832
19.636
22.174
16.215
Repayment capacity
28.793
-38.788
-14.635
10.789
10.13
6.309
35.868
Cash flow / Revenue
6.121%
-4.239%
-17.779%
19.37%
22.476%
45.98%
7.065%
Sector positioning
Debt ratio
327.962022
2020
2021
2022
Q1: 0.0
Med: 12.43
Q3: 67.71
Watch
In 2022, the debt ratio of LABEL PRODUCTION (327.96) 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
16.21%2022
2020
2021
2022
Q1: 10.89%
Med: 32.52%
Q3: 56.76%
Average-6 pts over 3 years
In 2022, the financial autonomy of LABEL PRODUCTION (16.2%) 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
35.87 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Watch
In 2022, the repayment capacity of LABEL PRODUCTION (35.87) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 55.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 25.4x. Operating income very largely covers interest expenses: high safety margin.
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
55.976
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
25.354
Liquidity indicators evolution LABEL PRODUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
88.11
79.13
105.705
62.392
52.844
62.884
55.976
Interest coverage
0.0
-15.147
-15.885
16.573
15.629
6.304
25.354
Sector positioning
Liquidity ratio
55.982022
2020
2021
2022
Q1: 133.53
Med: 205.59
Q3: 346.28
Watch-12 pts over 3 years
In 2022, the liquidity ratio of LABEL PRODUCTION (55.98) 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
25.35x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.74x
Excellent
In 2022, the interest coverage of LABEL PRODUCTION (25.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1032 days. Excellent situation: suppliers finance 924 days of the operating cycle (retail model). Overall, WCR represents 99 days of revenue, i.e. 39 k€ to permanently finance. Notable WCR improvement over the period (-66%), 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
39 266 €
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
108 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
1032 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 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
99 j
WCR and payment terms evolution LABEL PRODUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
115 188 €
135 457 €
229 681 €
96 902 €
30 951 €
44 410 €
39 266 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
80
17
95
82
18
98
108
Supplier payment term (days)
394
421
632
941
816
1568
1032
Positioning of LABEL PRODUCTION in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of LABEL PRODUCTION is estimated at
41 606 €
(range 14 056€ - 141 548€).
With an EBITDA of 19 220€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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
68 tx
14k€41k€141k€
41 606 €Range: 14 056€ - 141 548€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 220 €×2.9x
Estimation55 220 €
15 935€ - 217 378€
Revenue Multiple30%
142 722 €×0.22x
Estimation32 036 €
13 277€ - 54 531€
Net Income Multiple20%
7 528 €×2.9x
Estimation21 927 €
10 530€ - 82 502€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 des agences de publicité)
Compare LABEL PRODUCTION with other companies in the same sector:
The revenue of LABEL PRODUCTION in 2022 is 143 k€.
Is LABEL PRODUCTION profitable?
Yes, LABEL PRODUCTION generated a net profit of 8 k€ in 2022.
Where is the headquarters of LABEL PRODUCTION ?
The headquarters of LABEL PRODUCTION is located in MARSEILLE (13007), in the department Bouches-du-Rhone.
Where to find the tax return of LABEL PRODUCTION ?
The tax return of LABEL PRODUCTION 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 LABEL PRODUCTION operate?
LABEL PRODUCTION operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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