Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-11-19 (21 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: SAINT-ETIENNE (42000), Loire
PRINT DESIGN EDITIONS : revenue, balance sheet and financial ratios
PRINT DESIGN EDITIONS is a French company
founded 21 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in SAINT-ETIENNE (42000),
this company of category PME
shows in 2021 a revenue of 334 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRINT DESIGN EDITIONS (SIREN 479593824)
Indicator
2021
2020
2019
2018
Revenue
334 315 €
464 660 €
256 131 €
248 621 €
Net income
39 403 €
5 314 €
15 741 €
22 196 €
EBITDA
36 759 €
-10 643 €
5 764 €
6 604 €
Net margin
11.8%
1.1%
6.1%
8.9%
Revenue and income statement
Im Jahr 2021 erzielt PRINT DESIGN EDITIONS einen Umsatz von 334 k€. Im Zeitraum 2018-2021 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +10.4%. Deutlicher Rückgang von -28% vs 2020. Nach Abzug des Verbrauchs (15 k€) beträgt die Bruttomarge 319 k€, d.h. eine Rate von 95%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 37 k€, was 11.0% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +13.3 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 39 k€, d.h. 11.8% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
334 315 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
319 214 €
EBITDA (2021)
?
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
36 759 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
42 204 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
39 403 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 257%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 23%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 14.7 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 8.4% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
256.921%
Financial autonomy (2021)
?
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
22.827%
Cash flow / Revenue (2021)
?
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
8.368%
Repayment capacity (2021)
?
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
14.726
Asset age ratio (2021)
?
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
2018
2019
2020
2021
Debt ratio
492.934
265.161
411.515
256.921
Financial autonomy
15.572
23.386
17.913
22.827
Repayment capacity
250.775
-129.419
-48.689
14.726
Cash flow / Revenue
0.73%
-1.012%
-2.287%
8.368%
Sector positioning
Verschuldungsgrad
256.922021
2019
2020
2021
Q1: 5.09
Med: 43.45
Q3: 111.68
Beobachten
Im Jahr 2021 liegt in den oberen 25% der Branche das verschuldungsgrad von PRINT DESIGN EDITIONS (256.92). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
22.83%2021
2019
2020
2021
Q1: 20.02%
Med: 39.21%
Q3: 58.83%
Average
Im Jahr 2021 liegt unter dem Median der Branche das finanzielle autonomie von PRINT DESIGN EDITIONS (22.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
14.73 ans2021
2019
2020
2021
Q1: -0.0 ans
Med: 0.67 ans
Q3: 3.39 ans
Beobachten+59 pts over 3 years
Im Jahr 2021 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von PRINT DESIGN EDITIONS (14.7 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 335.12. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 5.3x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2021)
?
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
335.12
Interest coverage (2021)
?
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
2018
2019
2020
2021
Liquidity ratio
322.784
160.966
701.093
335.12
Interest coverage
19.291
77.169
-19.769
5.299
Sector positioning
Liquiditätsquote
335.122021
2019
2020
2021
Q1: 153.03
Med: 235.82
Q3: 343.05
Gut+37 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das liquiditätsquote von PRINT DESIGN EDITIONS (335.12). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
5.3x2021
2019
2020
2021
Q1: 0.0x
Med: 0.54x
Q3: 3.69x
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das zinsdeckung von PRINT DESIGN EDITIONS (5.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 164 Tage. Lieferantenfrist: 116 Tage. Die Lücke von 48 Tagen belastet den Cashflow. Der WCR repräsentiert 257 Tage Umsatz. Im Zeitraum 2018-2021 stieg der WCR um +128%.
Operating WCR (2021)
?
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
238 928 €
Customer credit (2021)
?
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
164 j
Supplier credit (2021)
?
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
116 j
Inventory turnover (2021)
?
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 (2021)
?
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
257 j
WCR and payment terms evolution PRINT DESIGN EDITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
104 853 €
96 953 €
136 912 €
238 928 €
Inventory turnover (days)
0
0
2
0
Customer payment term (days)
99
84
91
164
Supplier payment term (days)
53
78
32
116
Positioning of PRINT DESIGN EDITIONS in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of PRINT DESIGN EDITIONS is estimated at
171 160 €
(range 82 575€ - 345 393€).
With an EBITDA of 36 759€, 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 value2021
72 tx
82k€171k€345k€
171 160 €Range: 82 575€ - 345 393€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
36 759 €×4.9x
Estimation180 156 €
98 112€ - 345 001€
Revenue Multiple30%
334 315 €×0.25x
Estimation83 267 €
47 669€ - 160 275€
Net Income Multiple20%
39 403 €×7.1x
Estimation280 511 €
96 093€ - 624 053€
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 PRINT DESIGN EDITIONS with other companies in the same sector:
Frequently asked questions about PRINT DESIGN EDITIONS
What is the revenue of PRINT DESIGN EDITIONS ?
The revenue of PRINT DESIGN EDITIONS in 2021 is 334 k€.
Is PRINT DESIGN EDITIONS profitable?
Yes, PRINT DESIGN EDITIONS generated a net profit of 39 k€ in 2021.
Where is the headquarters of PRINT DESIGN EDITIONS ?
The headquarters of PRINT DESIGN EDITIONS is located in SAINT-ETIENNE (42000), in the department Loire.
Where to find the tax return of PRINT DESIGN EDITIONS ?
The tax return of PRINT DESIGN 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 PRINT DESIGN EDITIONS operate?
PRINT DESIGN EDITIONS 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