L'IMPRIMERIE : revenue, balance sheet and financial ratios
L'IMPRIMERIE is a French company
founded 18 years ago,
specialized in the sector Imprimerie de journaux.
Based in TREMBLAY-EN-FRANCE (93290),
this company of category ETI
shows in 2024 a revenue of 26.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'IMPRIMERIE (SIREN 501864607)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
26 049 856 €
26 601 347 €
27 478 652 €
25 718 186 €
27 303 882 €
31 965 584 €
33 744 274 €
34 300 380 €
33 784 650 €
Net income
-649 682 €
-1 367 100 €
-199 972 €
629 489 €
-7 811 150 €
130 257 €
263 732 €
566 645 €
1 090 276 €
EBITDA
-304 712 €
-1 180 290 €
-11 061 917 €
-3 644 301 €
-2 052 940 €
178 785 €
1 186 996 €
1 265 707 €
1 685 941 €
Net margin
-2.5%
-5.1%
-0.7%
2.4%
-28.6%
0.4%
0.8%
1.7%
3.2%
Revenue and income statement
In 2024, L'IMPRIMERIE achieves revenue of 26.0 M€. Activity remains stable over the period (CAGR: -3.2%). Slight decline of -2% vs 2023. After deducting consumption (3.6 M€), gross margin stands at 22.5 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -305 k€, representing -1.2% of revenue. Positive scissor effect: EBITDA margin improves by +3.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -650 k€ (-2.5% 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
26 049 856 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 498 041 €
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
-304 712 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-372 193 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-649 682 €
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
-1.2%
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 -62%. 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 -44%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-61.99%
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
-44.136%
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
-2.052%
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
-5.775
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
120.997
73.845
51.233
46.235
-56.926
-163.902
-141.813
-82.705
-61.99
Financial autonomy
21.507
22.518
35.07
29.362
-15.413
-9.461
-21.612
-36.002
-44.136
Repayment capacity
2.754
3.961
3.04
-16.814
-0.174
-1.119
-0.358
-2.344
-5.775
Cash flow / Revenue
3.613%
1.67%
2.204%
-0.369%
-39.632%
-12.897%
-37.522%
-5.55%
-2.052%
Sector positioning
Debt ratio
-61.992024
2022
2023
2024
Q1: -32.69
Med: 0.0
Q3: 0.32
Excellent+14 pts over 3 years
In 2024, the debt ratio of L'IMPRIMERIE (-61.99) 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
-44.14%2024
2022
2023
2024
Q1: -34.36%
Med: 4.48%
Q3: 30.06%
Average
In 2024, the financial autonomy of L'IMPRIMERIE (-44.1%) 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
-5.78 years2024
2022
2023
2024
Q1: -1.07 years
Med: 0.0 years
Q3: 0.0 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of L'IMPRIMERIE (-5.78) 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 65.33. 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
65.326
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
-118.702
Liquidity indicators evolution L'IMPRIMERIE
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
140.124
116.814
159.363
142.032
83.005
91.092
78.666
69.396
65.326
Interest coverage
26.305
31.088
27.013
143.346
-8.654
-2.411
0.0
-14.078
-118.702
Sector positioning
Liquidity ratio
65.332024
2022
2023
2024
Q1: 63.61
Med: 105.7
Q3: 179.21
Average
In 2024, the liquidity ratio of L'IMPRIMERIE (65.33) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-118.7x2024
2022
2023
2024
Q1: -7.49x
Med: 0.0x
Q3: 1.97x
Average-25 pts over 3 years
In 2024, the interest coverage of L'IMPRIMERIE (-118.7x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model). Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-2 days): operations structurally generate cash. Notable WCR improvement over the period (-103%), freeing up cash.
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
-163 854 €
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
75 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
123 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
17 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
-2 j
WCR and payment terms evolution L'IMPRIMERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 245 405 €
5 308 670 €
5 591 764 €
7 572 327 €
-5 340 366 €
-7 612 840 €
-823 260 €
897 263 €
-163 854 €
Inventory turnover (days)
9
9
10
9
11
12
18
20
17
Customer payment term (days)
60
70
72
99
117
102
58
54
75
Supplier payment term (days)
62
70
44
89
56
79
46
109
123
Positioning of L'IMPRIMERIE in its sector
Comparison with sector Imprimerie de journaux
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of L'IMPRIMERIE is estimated at
6 418 436 €
(range 3 627 550€ - 12 455 818€).
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 value2024
103 transactions
3627k€6418k€12455k€
6 418 436 €Range: 3 627 550€ - 12 455 818€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
26 049 856 €
×
0.25x
=6 418 437 €
Range: 3 627 551€ - 12 455 819€
Only this financial indicator is available for this company.
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 L'IMPRIMERIE with other companies in the same sector:
The headquarters of L'IMPRIMERIE is located in TREMBLAY-EN-FRANCE (93290), in the department Seine-Saint-Denis.
Where to find the tax return of L'IMPRIMERIE ?
The tax return of L'IMPRIMERIE 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 L'IMPRIMERIE operate?
L'IMPRIMERIE 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