Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-04-18 (24 years)Status: ActiveBusiness sector: Édition de livresLocation: MEUDON (92190), Hauts-de-Seine
QUIDAM EDITEUR : revenue, balance sheet and financial ratios
QUIDAM EDITEUR is a French company
founded 24 years ago,
specialized in the sector Édition de livres.
Based in MEUDON (92190),
this company of category PME
shows in 2023 a revenue of 200 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - QUIDAM EDITEUR (SIREN 442132130)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
200 032 €
166 332 €
249 479 €
225 544 €
149 381 €
156 039 €
166 635 €
53 127 €
42 052 €
Net income
27 949 €
-38 717 €
43 426 €
83 477 €
-19 807 €
14 879 €
32 004 €
1 068 €
11 192 €
EBITDA
90 538 €
9 706 €
112 836 €
145 412 €
-16 846 €
69 996 €
79 847 €
14 982 €
7 807 €
Net margin
14.0%
-23.3%
17.4%
37.0%
-13.3%
9.5%
19.2%
2.0%
26.6%
Revenue and income statement
In 2023, QUIDAM EDITEUR achieves revenue of 200 k€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +21.5%. Vs 2022, growth of +20% (166 k€ -> 200 k€). After deducting consumption (0 €), gross margin stands at 200 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 91 k€, representing 45.3% of revenue. Positive scissor effect: EBITDA margin improves by +39.4 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 28 k€, i.e. 14.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
200 032 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
200 032 €
EBITDA (2023)
?
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
90 538 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
27 895 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 949 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
44.1%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.7% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
43.897%
Financial autonomy (2023)
?
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
18.02%
Cash flow / Revenue (2023)
?
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
18.686%
Repayment capacity (2023)
?
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
0.896
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-61.68
-42.234
18.035
9.916
63.891
22.724
16.269
80.583
43.897
Financial autonomy
12.652
7.353
2.438
1.874
3.299
7.983
7.405
21.368
18.02
Repayment capacity
0.724
0.864
0.03
0.104
0.079
0.128
0.148
1.057
0.896
Cash flow / Revenue
26.615%
11.104%
72.7%
17.929%
24.699%
61.774%
45.884%
22.153%
18.686%
Sector positioning
Debt ratio
43.92023
2021
2022
2023
Q1: 0.0
Med: 0.92
Q3: 37.35
Average+20 pts over 3 years
In 2023, the debt ratio of QUIDAM EDITEUR (43.90) 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
18.02%2023
2021
2022
2023
Q1: 0.28%
Med: 24.95%
Q3: 56.79%
Average+13 pts over 3 years
In 2023, the financial autonomy of QUIDAM EDITEUR (18.0%) 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
0.9 years2023
2021
2022
2023
Q1: -0.01 years
Med: 0.0 years
Q3: 0.15 years
Watch+19 pts over 3 years
In 2023, the repayment capacity of QUIDAM EDITEUR (0.90) 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 241.71. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
241.712
Interest coverage (2023)
?
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
0.251
Liquidity indicators evolution QUIDAM EDITEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
91.555
89.814
118.339
124.633
107.591
173.069
204.436
183.027
241.712
Interest coverage
-4.368
0.0
0.0
-0.994
0.0
0.018
0.148
1.999
0.251
Sector positioning
Liquidity ratio
241.712023
2021
2022
2023
Q1: 143.99
Med: 239.01
Q3: 486.48
Good+7 pts over 3 years
In 2023, the liquidity ratio of QUIDAM EDITEUR (241.71) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.25x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.64x
Good
In 2023, the interest coverage of QUIDAM EDITEUR (0.2x) 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. Average customer payment term: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 160 days. Excellent situation: suppliers finance 137 days of the operating cycle (retail model). Inventory turnover is 193 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-4 days): operations structurally generate cash. Over 2015-2023, WCR increased by +53%, requiring additional financing.
Operating WCR (2023)
?
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
-2 488 €
Customer credit (2023)
?
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
23 j
Supplier credit (2023)
?
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
160 j
Inventory turnover (2023)
?
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
193 j
WCR in days of revenue (2023)
?
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
-4 j
WCR and payment terms evolution QUIDAM EDITEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-5 332 €
-9 017 €
10 508 €
-16 028 €
-30 584 €
42 556 €
23 446 €
-16 063 €
-2 488 €
Inventory turnover (days)
796
643
234
275
171
156
127
169
193
Customer payment term (days)
152
115
125
102
19
141
111
75
23
Supplier payment term (days)
362
409
252
235
144
276
185
162
160
Positioning of QUIDAM EDITEUR in its sector
Comparison with sector Édition de livres
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of QUIDAM EDITEUR is estimated at
91 326 €
(range 39 984€ - 287 545€).
With an EBITDA of 90 538€, 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 value2023
104 transactions
39k€91k€287k€
91 326 €Range: 39 984€ - 287 545€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
90 538 €×1.1x
Estimation103 936 €
53 564€ - 426 582€
Revenue Multiple30%
200 032 €×0.24x
Estimation48 837 €
24 106€ - 91 748€
Net Income Multiple20%
27 949 €×4.4x
Estimation123 539 €
29 852€ - 233 651€
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 QUIDAM EDITEUR with other companies in the same sector:
Yes, QUIDAM EDITEUR generated a net profit of 28 k€ in 2023.
Where is the headquarters of QUIDAM EDITEUR ?
The headquarters of QUIDAM EDITEUR is located in MEUDON (92190), in the department Hauts-de-Seine.
Where to find the tax return of QUIDAM EDITEUR ?
The tax return of QUIDAM EDITEUR 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 QUIDAM EDITEUR operate?
QUIDAM EDITEUR 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