Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: CESSON-SEVIGNE ([ND]), None
LE COLIBRI IMPRIMEUR : revenue, balance sheet and financial ratios
LE COLIBRI IMPRIMEUR is a French company
founded 54 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in CESSON-SEVIGNE ([ND]),
this company of category PME
shows in 2020 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE COLIBRI IMPRIMEUR (SIREN 589104686)
Indicator
2020
2019
2018
2017
2016
Revenue
1 539 383 €
1 844 471 €
N/C
N/C
N/C
Net income
79 863 €
58 052 €
59 882 €
69 520 €
31 262 €
EBITDA
155 575 €
120 990 €
N/C
N/C
N/C
Net margin
5.2%
3.1%
N/C
N/C
N/C
Revenue and income statement
In 2020, LE COLIBRI IMPRIMEUR achieves revenue of 1.5 M€. Revenue is declining over the period 2019-2020 (CAGR: -16.5%). Significant drop of -17% vs 2019. After deducting consumption (323 k€), gross margin stands at 1.2 M€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 156 k€, representing 10.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 5.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 539 383 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 216 307 €
EBITDA (2020)
?
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
155 575 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
92 600 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 863 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.1%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 8.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
61.358%
Financial autonomy (2020)
?
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
49.787%
Cash flow / Revenue (2020)
?
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
8.621%
Repayment capacity (2020)
?
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
3.02
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE COLIBRI IMPRIMEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
12.264
119.834
82.707
66.085
61.358
Financial autonomy
56.79
30.773
40.965
46.304
49.787
Repayment capacity
None
None
None
3.564
3.02
Cash flow / Revenue
None%
None%
None%
5.853%
8.621%
Sector positioning
Debt ratio
61.362020
2018
2019
2020
Q1: 3.12
Med: 39.87
Q3: 106.67
Average-17 pts over 3 years
In 2020, the debt ratio of LE COLIBRI IMPRIMEUR (61.36) 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
49.79%2020
2018
2019
2020
Q1: 19.39%
Med: 40.36%
Q3: 59.07%
Good+16 pts over 3 years
In 2020, the financial autonomy of LE COLIBRI IMPRIMEUR (49.8%) 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.
Repayment capacity
3.02 years2020
2019
2020
Q1: -0.96 years
Med: 0.17 years
Q3: 3.36 years
Average
In 2020, the repayment capacity of LE COLIBRI IMPRIMEUR (3.02) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 287.38. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2020)
?
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
287.385
Interest coverage (2020)
?
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
1.816
Liquidity indicators evolution LE COLIBRI IMPRIMEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
202.624
164.475
192.264
234.604
287.385
Interest coverage
None
None
None
2.544
1.816
Sector positioning
Liquidity ratio
287.382020
2018
2019
2020
Q1: 144.18
Med: 233.32
Q3: 361.46
Good+12 pts over 3 years
In 2020, the liquidity ratio of LE COLIBRI IMPRIMEUR (287.38) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.82x2020
2019
2020
Q1: -0.55x
Med: 0.05x
Q3: 3.56x
Good
In 2020, the interest coverage of LE COLIBRI IMPRIMEUR (1.8x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 59 days of revenue, i.e. 251 k€ to permanently finance.
Operating WCR (2020)
?
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
251 397 €
Customer credit (2020)
?
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
52 j
Supplier credit (2020)
?
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 (2020)
?
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
15 j
WCR in days of revenue (2020)
?
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
59 j
WCR and payment terms evolution LE COLIBRI IMPRIMEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
0 €
0 €
0 €
339 106 €
251 397 €
Inventory turnover (days)
0
0
0
13
15
Customer payment term (days)
0
0
0
63
52
Supplier payment term (days)
0
0
0
52
59
Positioning of LE COLIBRI IMPRIMEUR in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of LE COLIBRI IMPRIMEUR is estimated at
609 969 €
(range 312 420€ - 1 204 441€).
With an EBITDA of 155 575€, the sector multiple of 4.9x is applied.
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 value2020
72 tx
312k€609k€1204k€
609 969 €Range: 312 420€ - 1 204 441€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
155 575 €×4.9x
Estimation762 475 €
415 239€ - 1 460 145€
Revenue Multiple30%
1 539 383 €×0.25x
Estimation383 409 €
219 494€ - 738 000€
Net Income Multiple20%
79 863 €×7.1x
Estimation568 547 €
194 765€ - 1 264 847€
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 LE COLIBRI IMPRIMEUR with other companies in the same sector:
Frequently asked questions about LE COLIBRI IMPRIMEUR
What is the revenue of LE COLIBRI IMPRIMEUR ?
The revenue of LE COLIBRI IMPRIMEUR in 2020 is 1.5 M€.
Is LE COLIBRI IMPRIMEUR profitable?
Yes, LE COLIBRI IMPRIMEUR generated a net profit of 80 k€ in 2020.
Where is the headquarters of LE COLIBRI IMPRIMEUR ?
The headquarters of LE COLIBRI IMPRIMEUR is located in CESSON-SEVIGNE ([ND]).
Where to find the tax return of LE COLIBRI IMPRIMEUR ?
The tax return of LE COLIBRI IMPRIMEUR 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 LE COLIBRI IMPRIMEUR operate?
LE COLIBRI IMPRIMEUR 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