Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2017-12-27 (8 years)Status: ActiveBusiness sector: Édition de journauxLocation: PARIS (75015), Paris
ROYALEMENT VOTRE EDITIONS : revenue, balance sheet and financial ratios
ROYALEMENT VOTRE EDITIONS is a French company
founded 8 years ago,
specialized in the sector Édition de journaux.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 19.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROYALEMENT VOTRE EDITIONS (SIREN 834291387)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
19 086 724 €
21 093 344 €
23 741 151 €
23 222 181 €
21 680 080 €
24 817 784 €
12 123 141 €
Net income
1 436 677 €
63 333 €
2 584 828 €
2 246 210 €
174 103 €
2 426 972 €
-788 479 €
EBITDA
1 423 032 €
1 822 624 €
3 549 051 €
3 502 086 €
3 872 427 €
3 652 919 €
162 771 €
Net margin
7.5%
0.3%
10.9%
9.7%
0.8%
9.8%
-6.5%
Revenue and income statement
In 2024, ROYALEMENT VOTRE EDITIONS achieves revenue of 19.1 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Slight decline of -10% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 17.4 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 7.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.4 M€, i.e. 7.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
19 086 724 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 432 159 €
EBITDA (2024)
?
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
1 423 032 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 208 114 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 436 677 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.5%
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 2%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
2.009%
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
67.635%
Cash flow / Revenue (2024)
?
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
-1.632%
Repayment capacity (2024)
?
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
-0.907
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
81.64
49.541
65.867
44.057
28.246
9.97
2.009
Financial autonomy
36.912
47.261
44.807
49.972
56.87
60.341
67.635
Repayment capacity
-12.318
2.192
2.036
2.208
1.638
0.557
-0.907
Cash flow / Revenue
-4.169%
9.155%
15.258%
10.718%
10.935%
12.834%
-1.632%
Sector positioning
Debt ratio
2.012024
2022
2023
2024
Q1: 0.0
Med: 0.8
Q3: 19.54
Average-15 pts over 3 years
In 2024, the debt ratio of ROYALEMENT VOTRE EDITIONS (2.01) 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
67.64%2024
2022
2023
2024
Q1: 2.4%
Med: 29.55%
Q3: 61.76%
Excellent
In 2024, the financial autonomy of ROYALEMENT VOTRE EDITIONS (67.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.91 years2024
2022
2023
2024
Q1: -0.08 years
Med: 0.0 years
Q3: 0.69 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ROYALEMENT VOTRE EDITIONS (-0.91) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 195.77. 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
195.771
Interest coverage (2024)
?
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
2022
2023
2024
Liquidity ratio
161.129
195.615
283.925
259.725
276.061
332.284
195.771
Interest coverage
42.649
3.969
3.053
2.676
1.944
1.562
0.0
Sector positioning
Liquidity ratio
195.772024
2022
2023
2024
Q1: 91.24
Med: 183.21
Q3: 370.8
Good-19 pts over 3 years
In 2024, the liquidity ratio of ROYALEMENT VOTRE EDITIONS (195.77) 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
0.0x2024
2022
2023
2024
Q1: -0.54x
Med: 0.0x
Q3: 0.27x
Good-25 pts over 3 years
In 2024, the interest coverage of ROYALEMENT VOTRE EDITIONS (0.0x) 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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The gap of 34 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 41 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2018-2024, WCR increased by +892%, requiring additional financing.
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
2 180 658 €
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
81 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
47 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
2 j
WCR in days of revenue (2024)
?
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
41 j
WCR and payment terms evolution ROYALEMENT VOTRE EDITIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
219 914 €
-1 021 748 €
-691 811 €
-114 485 €
272 074 €
908 912 €
2 180 658 €
Inventory turnover (days)
1
0
1
1
1
2
2
Customer payment term (days)
79
33
84
79
81
75
81
Supplier payment term (days)
84
29
39
44
45
41
47
Positioning of ROYALEMENT VOTRE EDITIONS in its sector
Comparison with sector Édition de journaux
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of ROYALEMENT VOTRE EDITIONS is estimated at
3 484 854 €
(range 1 417 898€ - 8 380 849€).
With an EBITDA of 1 423 032€, 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 value2024
104 transactions
1417k€3484k€8380k€
3 484 854 €Range: 1 417 898€ - 8 380 849€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 423 032 €×1.1x
Estimation1 633 614 €
841 888€ - 6 704 809€
Revenue Multiple30%
19 086 724 €×0.24x
Estimation4 659 931 €
2 300 190€ - 8 754 483€
Net Income Multiple20%
1 436 677 €×4.4x
Estimation6 350 343 €
1 534 486€ - 12 010 501€
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 journaux)
Compare ROYALEMENT VOTRE EDITIONS with other companies in the same sector:
Frequently asked questions about ROYALEMENT VOTRE EDITIONS
What is the revenue of ROYALEMENT VOTRE EDITIONS ?
The revenue of ROYALEMENT VOTRE EDITIONS in 2024 is 19.1 M€.
Is ROYALEMENT VOTRE EDITIONS profitable?
Yes, ROYALEMENT VOTRE EDITIONS generated a net profit of 1.4 M€ in 2024.
Where is the headquarters of ROYALEMENT VOTRE EDITIONS ?
The headquarters of ROYALEMENT VOTRE EDITIONS is located in PARIS (75015), in the department Paris.
Where to find the tax return of ROYALEMENT VOTRE EDITIONS ?
The tax return of ROYALEMENT VOTRE 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 ROYALEMENT VOTRE EDITIONS operate?
ROYALEMENT VOTRE EDITIONS operates in the sector Édition de journaux (NAF code 58.13Z). 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