Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1984-01-01 (42 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: LA FLECHE (72200), Sarthe
SOCIETE BRODARD ET TAUPIN : revenue, balance sheet and financial ratios
SOCIETE BRODARD ET TAUPIN is a French company
founded 42 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in LA FLECHE (72200),
this company of category ETI
shows in 2025 a revenue of 14.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE BRODARD ET TAUPIN (SIREN 552095838)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
14 946 603 €
13 677 645 €
14 098 369 €
12 627 025 €
12 308 633 €
12 890 844 €
13 354 615 €
14 053 119 €
13 021 817 €
Net income
-1 853 221 €
-2 696 929 €
-980 733 €
-680 269 €
108 288 €
-1 667 636 €
-1 221 407 €
-1 034 626 €
-2 450 323 €
EBITDA
-813 976 €
-1 726 747 €
-880 756 €
-327 021 €
-468 510 €
-533 500 €
-438 466 €
-240 588 €
-1 378 037 €
Net margin
-12.4%
-19.7%
-7.0%
-5.4%
0.9%
-12.9%
-9.1%
-7.4%
-18.8%
Revenue and income statement
In 2025, SOCIETE BRODARD ET TAUPIN achieves revenue of 14.9 M€. Revenue is growing positively over 9 years (CAGR: +1.7%). Vs 2024: +9%. After deducting consumption (4.6 M€), gross margin stands at 10.4 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -814 k€, representing -5.4% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.9 M€ (-12.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 946 603 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 395 594 €
EBITDA (2025)
?
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
-813 976 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 366 762 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 853 221 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.5%
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 -463%. 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 -8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-462.949%
Financial autonomy (2025)
?
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
-8.377%
Cash flow / Revenue (2025)
?
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
-8.637%
Repayment capacity (2025)
?
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
-2.621
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE BRODARD ET TAUPIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
99.689
381.929
-889.696
-277.845
410.836
-16947.957
330.833
-430.478
-462.949
Financial autonomy
27.251
11.419
-6.293
-26.071
7.652
-0.254
12.563
-13.938
-8.377
Repayment capacity
-2.299
-7.061
-7.126
-8.036
-3.845
-6.417
-3.701
-2.67
-2.621
Cash flow / Revenue
-10.244%
-4.852%
-5.311%
-6.228%
-5.711%
-4.587%
-8.229%
-15.548%
-8.637%
Sector positioning
Debt ratio
-462.952025
2023
2024
2025
Q1: 4.3
Med: 21.74
Q3: 57.13
Excellent-71 pts over 3 years
In 2025, the debt ratio of SOCIETE BRODARD ET TAUPIN (-462.95) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-8.38%2025
2023
2024
2025
Q1: 30.41%
Med: 53.83%
Q3: 69.34%
Watch
In 2025, the financial autonomy of SOCIETE BRODARD ET TAUPIN (-8.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.62 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.64 years
Q3: 2.43 years
Excellent
In 2025, the repayment capacity of SOCIETE BRODARD ET TAUPIN (-2.62) 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 76.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
76.265
Interest coverage (2025)
?
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
-44.912
Liquidity indicators evolution SOCIETE BRODARD ET TAUPIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
76.41
97.287
86.042
91.319
92.182
78.254
97.659
75.297
76.265
Interest coverage
-4.639
-36.757
-19.496
-17.219
-14.306
-17.097
-20.52
-21.4
-44.912
Sector positioning
Liquidity ratio
76.272025
2023
2024
2025
Q1: 170.53
Med: 248.7
Q3: 392.72
Watch
In 2025, the liquidity ratio of SOCIETE BRODARD ET TAUPIN (76.27) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-44.91x2025
2023
2024
2025
Q1: 0.0x
Med: 0.9x
Q3: 6.04x
Watch
In 2025, the interest coverage of SOCIETE BRODARD ET TAUPIN (-44.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 52 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2017-2025, WCR increased by +232%, requiring additional financing.
Operating WCR (2025)
?
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
2 153 058 €
Customer credit (2025)
?
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
21 j
Supplier credit (2025)
?
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
126 j
Inventory turnover (2025)
?
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
52 j
WCR in days of revenue (2025)
?
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
52 j
WCR and payment terms evolution SOCIETE BRODARD ET TAUPIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-1 632 155 €
161 892 €
221 286 €
771 775 €
2 440 679 €
1 749 853 €
2 990 828 €
2 442 827 €
2 153 058 €
Inventory turnover (days)
35
34
38
42
42
50
56
57
52
Customer payment term (days)
29
25
24
26
37
23
26
14
21
Supplier payment term (days)
118
107
101
116
131
114
89
119
126
Positioning of SOCIETE BRODARD ET TAUPIN in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of SOCIETE BRODARD ET TAUPIN is estimated at
3 722 695 €
(range 2 131 175€ - 7 165 593€).
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 value2025
72 tx
2131k€3722k€7165k€
3 722 695 €Range: 2 131 175€ - 7 165 593€
NAF 5 all-time
Valuation method used
Revenue Multiple
14 946 603 €
×
0.25x
=3 722 696 €
Range: 2 131 175€ - 7 165 593€
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 SOCIETE BRODARD ET TAUPIN with other companies in the same sector:
Frequently asked questions about SOCIETE BRODARD ET TAUPIN
What is the revenue of SOCIETE BRODARD ET TAUPIN ?
The revenue of SOCIETE BRODARD ET TAUPIN in 2025 is 14.9 M€.
Is SOCIETE BRODARD ET TAUPIN profitable?
SOCIETE BRODARD ET TAUPIN recorded a net loss in 2025.
Where is the headquarters of SOCIETE BRODARD ET TAUPIN ?
The headquarters of SOCIETE BRODARD ET TAUPIN is located in LA FLECHE (72200), in the department Sarthe.
Where to find the tax return of SOCIETE BRODARD ET TAUPIN ?
The tax return of SOCIETE BRODARD ET TAUPIN 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 SOCIETE BRODARD ET TAUPIN operate?
SOCIETE BRODARD ET TAUPIN 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