Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-10-02 (22 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: CANTELEU (76380), Seine-Maritime
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NEXT SERIGRAPHIE : revenue, balance sheet and financial ratios
NEXT SERIGRAPHIE is a French company
founded 22 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in CANTELEU (76380),
this company of category PME
shows in 2022 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEXT SERIGRAPHIE (SIREN 450131123)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 999 923 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
7 021 €
105 912 €
23 194 €
25 199 €
-193 210 €
7 552 €
25 478 €
32 538 €
28 692 €
EBITDA
N/C
N/C
82 457 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
1.2%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, NEXT SERIGRAPHIE generates positive net income of 7 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 29 k€ -> 7 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 021 €
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 193%. 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 17%. 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
192.745%
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
17.364%
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
58.882
55.542
34.977
43.769
595.902
399.261
319.078
158.705
192.745
Financial autonomy
30.682
29.386
32.923
31.257
8.401
10.795
13.383
19.356
17.364
Repayment capacity
None
None
None
None
None
None
7.212
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
2.372%
None%
None%
Sector positioning
Debt ratio
192.752024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Watch
In 2024, the debt ratio of NEXT SERIGRAPHIE (192.75) 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
17.36%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Watch
In 2024, the financial autonomy of NEXT SERIGRAPHIE (17.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
7.21 years2022
2022
Q1: 0.0 years
Med: 0.9 years
Q3: 2.97 years
Watch
In 2022, the repayment capacity of NEXT SERIGRAPHIE (7.21) 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 110.30. 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
110.303
Liquidity indicators evolution NEXT SERIGRAPHIE
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
131.419
101.514
121.662
135.405
176.722
168.708
154.625
147.379
110.303
Interest coverage
None
None
None
None
None
None
12.867
None
None
Sector positioning
Liquidity ratio
110.32024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Watch-9 pts over 3 years
In 2024, the liquidity ratio of NEXT SERIGRAPHIE (110.30) 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
12.87x2022
2022
Q1: 0.0x
Med: 1.11x
Q3: 4.42x
Excellent
In 2022, the interest coverage of NEXT SERIGRAPHIE (12.9x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution NEXT SERIGRAPHIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
281 749 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
49
0
0
Customer payment term (days)
0
0
0
0
0
0
29
0
0
Supplier payment term (days)
0
0
0
0
0
0
38
0
0
Positioning of NEXT SERIGRAPHIE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of NEXT SERIGRAPHIE is estimated at
49 982 €
(range 17 122€ - 111 196€).
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 value2024
72 tx
17k€49k€111k€
49 982 €Range: 17 122€ - 111 196€
NAF 5 all-time
Valuation method used
Net Income Multiple
7 021 €
×
7.1x
=49 983 €
Range: 17 122€ - 111 197€
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 NEXT SERIGRAPHIE with other companies in the same sector:
The revenue of NEXT SERIGRAPHIE in 2022 is 2.0 M€.
Is NEXT SERIGRAPHIE profitable?
Yes, NEXT SERIGRAPHIE generated a net profit of 7 k€ in 2024.
Where is the headquarters of NEXT SERIGRAPHIE ?
The headquarters of NEXT SERIGRAPHIE is located in CANTELEU (76380), in the department Seine-Maritime.
Where to find the tax return of NEXT SERIGRAPHIE ?
The tax return of NEXT SERIGRAPHIE 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 NEXT SERIGRAPHIE operate?
NEXT SERIGRAPHIE 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