Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-03-25 (12 years)Status: ActiveBusiness sector: Activités de pré-presse Location: ANNECY (74000), Haute-Savoie
PHOTOPLAN : revenue, balance sheet and financial ratios
PHOTOPLAN is a French company
founded 12 years ago,
specialized in the sector Activités de pré-presse .
Based in ANNECY (74000),
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.
In 2024, PHOTOPLAN generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 53 k€ -> 36 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
35 733 €
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 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
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
82.436%
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
34.828%
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
170.253
125.978
93.268
65.884
58.782
205.801
155.459
122.335
82.436
Financial autonomy
18.731
23.991
27.279
35.421
33.832
20.999
26.933
31.035
34.828
Repayment capacity
5.051
3.154
3.297
None
None
None
6.56
None
None
Cash flow / Revenue
2.48%
3.973%
3.54%
None%
None%
None%
4.048%
None%
None%
Sector positioning
Debt ratio
82.442024
2022
2023
2024
Q1: 2.56
Med: 17.57
Q3: 56.93
Watch
In 2024, the debt ratio of PHOTOPLAN (82.44) 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
34.83%2024
2022
2023
2024
Q1: 14.88%
Med: 42.89%
Q3: 63.77%
Average
In 2024, the financial autonomy of PHOTOPLAN (34.8%) 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
6.56 years2022
2022
Q1: 0.0 years
Med: 0.48 years
Q3: 2.83 years
Watch
In 2022, the repayment capacity of PHOTOPLAN (6.56) 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 207.76. 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
207.759
Liquidity indicators evolution PHOTOPLAN
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
116.396
137.05
146.008
167.359
145.948
229.749
261.279
248.246
207.759
Interest coverage
12.058
13.44
6.764
None
None
None
2.675
None
None
Sector positioning
Liquidity ratio
207.762024
2022
2023
2024
Q1: 152.81
Med: 247.39
Q3: 401.05
Average-15 pts over 3 years
In 2024, the liquidity ratio of PHOTOPLAN (207.76) 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
2.67x2022
2022
Q1: 0.0x
Med: 0.17x
Q3: 2.82x
Good
In 2022, the interest coverage of PHOTOPLAN (2.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 PHOTOPLAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
348 922 €
364 130 €
405 002 €
0 €
0 €
0 €
436 512 €
0 €
0 €
Inventory turnover (days)
2
3
3
0
0
0
4
0
0
Customer payment term (days)
59
63
71
0
0
0
88
0
0
Supplier payment term (days)
57
53
66
0
0
0
51
0
0
Positioning of PHOTOPLAN in its sector
Comparison with sector Activités de pré-presse
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 58 140€ to 122 456€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
58k€76k€122k€
76 508 €Range: 58 140€ - 122 456€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 29 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 de pré-presse )
Compare PHOTOPLAN with other companies in the same sector:
Yes, PHOTOPLAN generated a net profit of 36 k€ in 2024.
Where is the headquarters of PHOTOPLAN ?
The headquarters of PHOTOPLAN is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of PHOTOPLAN ?
The tax return of PHOTOPLAN 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 PHOTOPLAN operate?
PHOTOPLAN operates in the sector Activités de pré-presse (NAF code 18.13Z). 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