Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-02-06 (29 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: PARIS (75006), Paris
MONTPARNASSE EXPRESSION : revenue, balance sheet and financial ratios
MONTPARNASSE EXPRESSION is a French company
founded 29 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in PARIS (75006),
this company of category PME
shows in 2023 a revenue of 534 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONTPARNASSE EXPRESSION (SIREN 410944078)
Indicator
2023
2022
2021
2020
2019
Revenue
534 186 €
582 181 €
407 903 €
344 955 €
501 296 €
Net income
27 624 €
13 436 €
3 351 €
-27 060 €
12 175 €
EBITDA
41 433 €
23 782 €
18 034 €
-6 420 €
34 900 €
Net margin
5.2%
2.3%
0.8%
-7.8%
2.4%
Revenue and income statement
In 2023, MONTPARNASSE EXPRESSION achieves revenue of 534 k€. Revenue is growing positively over 5 years (CAGR: +1.6%). Slight decline of -8% vs 2022. After deducting consumption (28 k€), gross margin stands at 506 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 41 k€, representing 7.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 28 k€, i.e. 5.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
534 186 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
505 953 €
EBITDA (2023)
?
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
41 433 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
31 606 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 624 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.8%
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 9%. 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 48%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.398%
Financial autonomy (2023)
?
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
48.133%
Cash flow / Revenue (2023)
?
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
7.146%
Repayment capacity (2023)
?
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
0.268
Asset age ratio (2023)
?
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
2019
2020
2021
2022
2023
Debt ratio
10.184
77.547
30.588
20.922
9.398
Financial autonomy
36.123
36.298
39.418
36.453
48.133
Repayment capacity
0.291
-7.644
1.156
0.723
0.268
Cash flow / Revenue
6.383%
-1.876%
4.326%
4.03%
7.146%
Sector positioning
Debt ratio
9.42023
2021
2022
2023
Q1: 6.71
Med: 33.46
Q3: 86.92
Good-14 pts over 3 years
In 2023, the debt ratio of MONTPARNASSE EXPRESSION (9.40) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
48.13%2023
2021
2022
2023
Q1: 22.46%
Med: 43.83%
Q3: 62.22%
Good+6 pts over 3 years
In 2023, the financial autonomy of MONTPARNASSE EXPRESSION (48.1%) 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
0.27 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.59 years
Q3: 2.66 years
Good-18 pts over 3 years
In 2023, the repayment capacity of MONTPARNASSE EXPRESSION (0.27) 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 205.55. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
205.549
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
136.562
237.51
179.067
156.694
205.549
Interest coverage
0.728
-2.477
0.737
0.605
0.229
Sector positioning
Liquidity ratio
205.552023
2021
2022
2023
Q1: 148.06
Med: 231.87
Q3: 341.98
Average+9 pts over 3 years
In 2023, the liquidity ratio of MONTPARNASSE EXPRESSION (205.55) 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
0.23x2023
2021
2022
2023
Q1: 0.0x
Med: 0.83x
Q3: 5.22x
Average-20 pts over 3 years
In 2023, the interest coverage of MONTPARNASSE EXPRESSION (0.2x) 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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 19 days of revenue, i.e. 29 k€ to permanently finance. Notable WCR improvement over the period (-71%), freeing up cash.
Operating WCR (2023)
?
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
28 899 €
Customer credit (2023)
?
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
33 j
Supplier credit (2023)
?
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
54 j
Inventory turnover (2023)
?
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
3 j
WCR in days of revenue (2023)
?
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
19 j
WCR and payment terms evolution MONTPARNASSE EXPRESSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
Operating WCR
99 818 €
44 047 €
49 209 €
77 250 €
28 899 €
Inventory turnover (days)
15
11
11
4
3
Customer payment term (days)
62
38
41
47
33
Supplier payment term (days)
98
51
59
68
54
Positioning of MONTPARNASSE EXPRESSION in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of MONTPARNASSE EXPRESSION is estimated at
180 777 €
(range 91 617€ - 358 763€).
With an EBITDA of 41 433€, 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 value2023
72 tx
91k€180k€358k€
180 777 €Range: 91 617€ - 358 763€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
41 433 €×4.9x
Estimation203 064 €
110 587€ - 388 868€
Revenue Multiple30%
534 186 €×0.25x
Estimation133 048 €
76 167€ - 256 096€
Net Income Multiple20%
27 624 €×7.1x
Estimation196 656 €
67 368€ - 437 501€
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 MONTPARNASSE EXPRESSION with other companies in the same sector:
Frequently asked questions about MONTPARNASSE EXPRESSION
What is the revenue of MONTPARNASSE EXPRESSION ?
The revenue of MONTPARNASSE EXPRESSION in 2023 is 534 k€.
Is MONTPARNASSE EXPRESSION profitable?
Yes, MONTPARNASSE EXPRESSION generated a net profit of 28 k€ in 2023.
Where is the headquarters of MONTPARNASSE EXPRESSION ?
The headquarters of MONTPARNASSE EXPRESSION is located in PARIS (75006), in the department Paris.
Where to find the tax return of MONTPARNASSE EXPRESSION ?
The tax return of MONTPARNASSE EXPRESSION 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 MONTPARNASSE EXPRESSION operate?
MONTPARNASSE EXPRESSION 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