Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: MARSANNAY-LA-COTE (21160), Cote-d'Or
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
REPRO SERVICE : revenue, balance sheet and financial ratios
REPRO SERVICE is a French company
founded 58 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in MARSANNAY-LA-COTE (21160),
this company of category ETI
shows in 2021 a net income positive of 69 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REPRO SERVICE (SIREN 017251141)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
Net income
68 960 €
59 593 €
-194 882 €
-98 022 €
-3 163 €
996 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2021, REPRO SERVICE generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 996 € -> 69 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
68 960 €
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 224%. 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 23%. The balance between equity and debt is satisfactory.
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
223.739%
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
23.019%
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
2016
2017
2018
2019
2020
2021
Debt ratio
182.882
126.956
104.298
1041.474
396.184
223.739
Financial autonomy
24.57
29.958
27.188
5.184
14.965
23.019
Repayment capacity
None
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
223.742021
2019
2020
2021
Q1: 5.09
Med: 43.45
Q3: 111.68
Average
In 2021, the debt ratio of REPRO SERVICE (223.74) 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
23.02%2021
2019
2020
2021
Q1: 20.02%
Med: 39.21%
Q3: 58.83%
Average
In 2021, the financial autonomy of REPRO SERVICE (23.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 288.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
288.497
Liquidity indicators evolution REPRO SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
121.475
118.633
97.112
120.685
226.884
288.497
Interest coverage
None
None
None
None
None
None
Sector positioning
Liquidity ratio
288.52021
2019
2020
2021
Q1: 153.03
Med: 235.82
Q3: 343.05
Good+39 pts over 3 years
In 2021, the liquidity ratio of REPRO SERVICE (288.50) 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.
Positioning of REPRO SERVICE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of REPRO SERVICE is estimated at
490 928 €
(range 168 175€ - 1 092 168€).
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
168k€490k€1092k€
490 928 €Range: 168 175€ - 1 092 168€
NAF 5 all-time
Valuation method used
Net Income Multiple
68 960 €
×
7.1x
=490 928 €
Range: 168 175€ - 1 092 169€
Only this financial indicator is available for this company.
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 REPRO SERVICE with other companies in the same sector:
The revenue of REPRO SERVICE is not publicly disclosed (confidential accounts filed with INPI).
Is REPRO SERVICE profitable?
Yes, REPRO SERVICE generated a net profit of 69 k€ in 2021.
Where is the headquarters of REPRO SERVICE ?
The headquarters of REPRO SERVICE is located in MARSANNAY-LA-COTE (21160), in the department Cote-d'Or.
Where to find the tax return of REPRO SERVICE ?
The tax return of REPRO SERVICE 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 REPRO SERVICE operate?
REPRO SERVICE 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