Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-01-02 (7 years)Status: ActiveBusiness sector: Édition de livresLocation: TOULOUGES (66350), Pyrenees-Orientales
ODONATA EDITIONS : revenue, balance sheet and financial ratios
ODONATA EDITIONS is a French company
founded 7 years ago,
specialized in the sector Édition de livres.
Based in TOULOUGES (66350),
this company of category PME
shows in 2024 a revenue of 64 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ODONATA EDITIONS (SIREN 847567971)
Indicator
2024
2023
2020
2019
Revenue
63 788 €
50 738 €
39 411 €
4 009 €
Net income
13 301 €
-12 650 €
7 514 €
-9 264 €
EBITDA
19 117 €
-8 683 €
7 514 €
-9 264 €
Net margin
20.9%
-24.9%
19.1%
-231.1%
Revenue and income statement
In 2024, ODONATA EDITIONS achieves revenue of 64 k€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +73.9%. Vs 2023, growth of +26% (51 k€ -> 64 k€). After deducting consumption (-784 €), gross margin stands at 65 k€, i.e. a rate of 101%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 19 k€, representing 30.0% of revenue. Positive scissor effect: EBITDA margin improves by +47.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 20.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
63 788 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
64 572 €
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
19 117 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 301 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 301 €
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
30.0%
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 20%. 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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
20.104%
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
36.651%
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
20.852%
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
0.581
Solvency indicators evolution ODONATA EDITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2023
2024
Debt ratio
0.0
0.0
6.967
20.104
Financial autonomy
-19.044
100.0
12.696
36.651
Repayment capacity
0.0
0.0
-0.083
0.581
Cash flow / Revenue
-231.08%
19.066%
-24.932%
20.852%
Sector positioning
Debt ratio
20.12024
2020
2023
2024
Q1: 0.0
Med: 0.83
Q3: 20.07
Average+50 pts over 3 years
In 2024, the debt ratio of ODONATA EDITIONS (20.10) 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
36.65%2024
2020
2023
2024
Q1: 0.0%
Med: 21.83%
Q3: 54.97%
Good-15 pts over 3 years
In 2024, the financial autonomy of ODONATA EDITIONS (36.6%) 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
0.58 years2024
2020
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.13 years
Average+50 pts over 3 years
In 2024, the repayment capacity of ODONATA EDITIONS (0.58) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. Favorable situation: supplier credit is longer than customer credit by 29 days. WCR is negative (-316 days): operations structurally generate cash. Notable WCR improvement over the period (-225%), 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
-55 953 €
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
29 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 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
-316 j
WCR and payment terms evolution ODONATA EDITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2023
2024
Operating WCR
-17 238 €
23 359 €
-81 995 €
-55 953 €
Inventory turnover (days)
846
213
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
0
0
109
29
Positioning of ODONATA EDITIONS in its sector
Comparison with sector Édition de livres
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of ODONATA EDITIONS is estimated at
27 403 €
(range 10 802€ - 76 052€).
With an EBITDA of 19 117€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.24x
(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
104 transactions
10k€27k€76k€
27 403 €Range: 10 802€ - 76 052€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 117 €×1.1x
Estimation21 946 €
11 310€ - 90 072€
Revenue Multiple30%
63 788 €×0.24x
Estimation15 574 €
7 687€ - 29 258€
Net Income Multiple20%
13 301 €×4.4x
Estimation58 793 €
14 207€ - 111 195€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de livres)
Compare ODONATA EDITIONS with other companies in the same sector:
Yes, ODONATA EDITIONS generated a net profit of 13 k€ in 2024.
Where is the headquarters of ODONATA EDITIONS ?
The headquarters of ODONATA EDITIONS is located in TOULOUGES (66350), in the department Pyrenees-Orientales.
Where to find the tax return of ODONATA EDITIONS ?
The tax return of ODONATA EDITIONS 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 ODONATA EDITIONS operate?
ODONATA EDITIONS operates in the sector Édition de livres (NAF code 58.11Z). 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