Employees: 21 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: PALAISEAU (91120), Essonne
SOCIETE DECO ADER : revenue, balance sheet and financial ratios
SOCIETE DECO ADER is a French company
founded 54 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in PALAISEAU (91120),
this company of category PME
shows in 2023 a revenue of 9.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DECO ADER (SIREN 729805697)
Indicator
2023
2022
2020
2018
2017
2016
Revenue
9 887 604 €
9 164 377 €
8 480 275 €
11 114 673 €
11 771 693 €
11 461 480 €
Net income
140 460 €
72 812 €
19 144 €
255 777 €
-294 078 €
117 819 €
EBITDA
629 570 €
510 671 €
447 331 €
212 309 €
-70 100 €
289 609 €
Net margin
1.4%
0.8%
0.2%
2.3%
-2.5%
1.0%
Revenue and income statement
In 2023, SOCIETE DECO ADER achieves revenue of 9.9 M€. Activity remains stable over the period (CAGR: -2.1%). Vs 2022: +8%. After deducting consumption (2.8 M€), gross margin stands at 7.1 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 630 k€, representing 6.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 140 k€, i.e. 1.4% 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
9 887 604 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 130 463 €
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
629 570 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
419 097 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
140 460 €
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
6.3%
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
115.76%
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
23.411%
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
4.834%
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
3.961
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
2016
2017
2018
2020
2022
2023
Debt ratio
77.186
61.499
56.568
114.009
124.166
115.76
Financial autonomy
22.95
21.575
21.056
21.568
21.619
23.411
Repayment capacity
5.329
-0.887
-120.854
4.791
6.236
3.961
Cash flow / Revenue
2.17%
-7.609%
-0.054%
4.008%
3.271%
4.834%
Sector positioning
Debt ratio
115.762023
2020
2022
2023
Q1: 6.71
Med: 33.46
Q3: 86.92
Watch
In 2023, the debt ratio of SOCIETE DECO ADER (115.76) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
23.41%2023
2020
2022
2023
Q1: 22.46%
Med: 43.83%
Q3: 62.22%
Average
In 2023, the financial autonomy of SOCIETE DECO ADER (23.4%) 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
3.96 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.59 years
Q3: 2.66 years
Watch
In 2023, the repayment capacity of SOCIETE DECO ADER (3.96) 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 155.89. 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 22.6x. Operating income very largely covers interest expenses: high safety margin.
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
155.891
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
22.64
Liquidity indicators evolution SOCIETE DECO ADER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2022
2023
Liquidity ratio
145.799
126.466
105.123
140.955
139.386
155.891
Interest coverage
11.093
-71.35
21.917
8.926
10.985
22.64
Sector positioning
Liquidity ratio
155.892023
2020
2022
2023
Q1: 148.06
Med: 231.87
Q3: 341.98
Average
In 2023, the liquidity ratio of SOCIETE DECO ADER (155.89) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
22.64x2023
2020
2022
2023
Q1: 0.0x
Med: 0.83x
Q3: 5.22x
Excellent
In 2023, the interest coverage of SOCIETE DECO ADER (22.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). Inventory turnover is 85 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 113 days of revenue, i.e. 3.1 M€ to permanently finance.
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
3 113 013 €
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
45 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
89 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
85 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
113 j
WCR and payment terms evolution SOCIETE DECO ADER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
Operating WCR
2 933 337 €
2 166 933 €
1 762 676 €
2 461 230 €
2 616 430 €
3 113 013 €
Inventory turnover (days)
48
44
39
50
65
85
Customer payment term (days)
92
49
56
103
59
45
Supplier payment term (days)
66
63
82
69
82
89
Positioning of SOCIETE DECO ADER 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 DECO ADER is estimated at
2 481 553 €
(range 1 331 638€ - 4 821 392€).
With an EBITDA of 629 570€, 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 value2023
72 tx
1331k€2481k€4821k€
2 481 553 €Range: 1 331 638€ - 4 821 392€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
629 570 €×4.9x
Estimation3 085 530 €
1 680 359€ - 5 908 813€
Revenue Multiple30%
9 887 604 €×0.25x
Estimation2 462 670 €
1 409 833€ - 4 740 244€
Net Income Multiple20%
140 460 €×7.1x
Estimation999 939 €
342 545€ - 2 224 565€
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 DECO ADER with other companies in the same sector:
Frequently asked questions about SOCIETE DECO ADER
What is the revenue of SOCIETE DECO ADER ?
The revenue of SOCIETE DECO ADER in 2023 is 9.9 M€.
Is SOCIETE DECO ADER profitable?
Yes, SOCIETE DECO ADER generated a net profit of 140 k€ in 2023.
Where is the headquarters of SOCIETE DECO ADER ?
The headquarters of SOCIETE DECO ADER is located in PALAISEAU (91120), in the department Essonne.
Where to find the tax return of SOCIETE DECO ADER ?
The tax return of SOCIETE DECO ADER 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 DECO ADER operate?
SOCIETE DECO ADER 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