Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-02-01 (38 years)Status: ActiveBusiness sector: Activités photographiquesLocation: AIGUEPERSE (63260), Puy-de-Dome
PHOTO GUITTARD : revenue, balance sheet and financial ratios
PHOTO GUITTARD is a French company
founded 38 years ago,
specialized in the sector Activités photographiques.
Based in AIGUEPERSE (63260),
this company of category PME
shows in 2020 a revenue of 24 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PHOTO GUITTARD (SIREN 344074760)
Indicator
2020
2019
2017
2016
2015
2014
2013
Revenue
24 137 €
41 980 €
40 773 €
46 701 €
51 247 €
61 525 €
59 067 €
Net income
1 785 €
-3 706 €
3 443 €
10 209 €
-1 320 €
-1 802 €
-3 809 €
EBITDA
2 291 €
-3 137 €
3 153 €
8 570 €
1 198 €
200 €
-1 579 €
Net margin
7.4%
-8.8%
8.4%
21.9%
-2.6%
-2.9%
-6.4%
Revenue and income statement
In 2020, PHOTO GUITTARD achieves revenue of 24 k€. Revenue is declining over the period 2013-2020 (CAGR: -12.0%). Significant drop of -43% vs 2019. After deducting consumption (5 k€), gross margin stands at 19 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 9.5% of revenue. Positive scissor effect: EBITDA margin improves by +17.0 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 2 k€, i.e. 7.4% 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
24 137 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 309 €
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
2 291 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 251 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 785 €
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
7.1%
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 284%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 36.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 5.5% 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
284.056%
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
24.029%
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
5.499%
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
36.022
Solvency indicators evolution PHOTO GUITTARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2019
2020
Debt ratio
455.587
515.398
596.172
297.049
222.443
303.832
284.056
Financial autonomy
15.43
14.045
13.057
23.775
28.023
22.508
24.029
Repayment capacity
-26.047
-115.257
77.146
8.543
19.109
-17.094
36.022
Cash flow / Revenue
-4.175%
-0.987%
1.895%
16.957%
7.485%
-8.828%
5.499%
Sector positioning
Debt ratio
284.062020
2017
2019
2020
Q1: 0.0
Med: 22.93
Q3: 101.56
Watch
In 2020, the debt ratio of PHOTO GUITTARD (284.06) 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
24.03%2020
2017
2019
2020
Q1: 9.41%
Med: 35.95%
Q3: 63.77%
Average
In 2020, the financial autonomy of PHOTO GUITTARD (24.0%) 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
36.02 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.64 years
Watch
In 2020, the repayment capacity of PHOTO GUITTARD (36.02) 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 52.31. 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 18.2x. Operating income very largely covers interest expenses: high safety margin.
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
52.306
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
18.245
Liquidity indicators evolution PHOTO GUITTARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2019
2020
Liquidity ratio
51.8
56.328
66.579
100.429
35.0
26.488
52.306
Interest coverage
-36.542
373.0
20.534
1.89
4.567
-14.982
18.245
Sector positioning
Liquidity ratio
52.312020
2017
2019
2020
Q1: 113.33
Med: 212.02
Q3: 399.89
Watch
In 2020, the liquidity ratio of PHOTO GUITTARD (52.31) 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
18.25x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.06x
Excellent
In 2020, the interest coverage of PHOTO GUITTARD (18.2x) 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 52 days of the operating cycle (retail model). Inventory turnover is 205 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 27 days of revenue, i.e. 2 k€ to permanently finance. Over 2013-2020, WCR increased by +773%, requiring additional financing.
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
1 835 €
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
1 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
53 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
205 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
27 j
WCR and payment terms evolution PHOTO GUITTARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2019
2020
Operating WCR
210 €
-2 465 €
1 479 €
1 788 €
721 €
241 €
1 835 €
Inventory turnover (days)
109
90
104
90
102
102
205
Customer payment term (days)
2
1
2
2
1
0
1
Supplier payment term (days)
32
30
41
46
68
49
53
Positioning of PHOTO GUITTARD in its sector
Comparison with sector Activités photographiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 5 186€ to 14 999€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
5k€8k€14k€
8 388 €Range: 5 186€ - 14 999€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Activités photographiques)
Compare PHOTO GUITTARD with other companies in the same sector:
Yes, PHOTO GUITTARD generated a net profit of 2 k€ in 2020.
Where is the headquarters of PHOTO GUITTARD ?
The headquarters of PHOTO GUITTARD is located in AIGUEPERSE (63260), in the department Puy-de-Dome.
Where to find the tax return of PHOTO GUITTARD ?
The tax return of PHOTO GUITTARD 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 PHOTO GUITTARD operate?
PHOTO GUITTARD operates in the sector Activités photographiques (NAF code 74.20Z). 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