Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1982-05-21 (43 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: MARSEILLE (13012), Bouches-du-Rhone
SPOT IMPRIMERIE : revenue, balance sheet and financial ratios
SPOT IMPRIMERIE is a French company
founded 43 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in MARSEILLE (13012),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPOT IMPRIMERIE (SIREN 324743673)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 858 368 €
1 579 285 €
1 734 608 €
1 547 360 €
N/C
N/C
1 490 371 €
1 742 117 €
1 826 873 €
1 681 977 €
Net income
44 329 €
1 100 €
51 866 €
63 618 €
2 124 €
44 236 €
3 077 €
64 691 €
54 342 €
28 848 €
EBITDA
70 391 €
28 495 €
74 288 €
129 091 €
N/C
N/C
37 124 €
77 637 €
69 289 €
9 743 €
Net margin
2.4%
0.1%
3.0%
4.1%
N/C
N/C
0.2%
3.7%
3.0%
1.7%
Revenue and income statement
In 2024, SPOT IMPRIMERIE achieves revenue of 1.9 M€. Revenue is growing positively over 10 years (CAGR: +1.1%). Vs 2023, growth of +18% (1.6 M€ -> 1.9 M€). After deducting consumption (671 k€), gross margin stands at 1.2 M€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 70 k€, representing 3.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 44 k€, i.e. 2.4% 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
1 858 368 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 187 856 €
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
70 391 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
48 666 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 329 €
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
3.8%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
38.404%
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
47.487%
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
2.528%
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
3.324
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.375
40.33
55.857
37.014
149.896
113.796
97.648
69.62
38.404
Financial autonomy
47.0
57.076
43.289
37.092
43.408
27.603
32.074
35.709
39.958
47.487
Repayment capacity
0.0
0.019
1.877
4.681
None
None
4.128
5.757
9.727
3.324
Cash flow / Revenue
0.854%
3.824%
4.544%
2.461%
None%
None%
6.646%
3.533%
1.642%
2.528%
Sector positioning
Debt ratio
38.42024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Average-18 pts over 3 years
In 2024, the debt ratio of SPOT IMPRIMERIE (38.40) 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
47.49%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Good+9 pts over 3 years
In 2024, the financial autonomy of SPOT IMPRIMERIE (47.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.32 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Watch
In 2024, the repayment capacity of SPOT IMPRIMERIE (3.32) 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 252.59. 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 2.3x. Financial charges are adequately covered by operations.
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
252.588
Interest coverage (2024)
?
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
2.276
Liquidity indicators evolution SPOT IMPRIMERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
198.772
229.988
204.297
185.533
200.648
286.001
287.112
302.605
278.653
252.588
Interest coverage
1.047
0.0
1.837
4.208
None
None
2.113
3.694
6.64
2.276
Sector positioning
Liquidity ratio
252.592024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Good-12 pts over 3 years
In 2024, the liquidity ratio of SPOT IMPRIMERIE (252.59) 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
2.28x2024
2022
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Good-16 pts over 3 years
In 2024, the interest coverage of SPOT IMPRIMERIE (2.3x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 9 days of gap between collections and payments. Inventory turnover is 21 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 50 days of revenue, i.e. 258 k€ to permanently finance. Notable WCR improvement over the period (-23%), freeing up cash.
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
257 904 €
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
46 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
37 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
21 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
50 j
WCR and payment terms evolution SPOT IMPRIMERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
335 706 €
308 687 €
362 761 €
407 423 €
0 €
0 €
325 178 €
334 953 €
391 600 €
257 904 €
Inventory turnover (days)
24
19
16
20
0
0
25
28
32
21
Customer payment term (days)
65
60
75
88
0
0
70
57
82
46
Supplier payment term (days)
53
28
39
57
0
0
70
41
33
37
Positioning of SPOT IMPRIMERIE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of SPOT IMPRIMERIE is estimated at
374 466 €
(range 195 053€ - 738 018€).
With an EBITDA of 70 391€, 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 value2024
72 tx
195k€374k€738k€
374 466 €Range: 195 053€ - 738 018€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
70 391 €×4.9x
Estimation344 987 €
187 878€ - 660 653€
Revenue Multiple30%
1 858 368 €×0.25x
Estimation462 857 €
264 977€ - 890 925€
Net Income Multiple20%
44 329 €×7.1x
Estimation315 580 €
108 107€ - 702 070€
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 SPOT IMPRIMERIE with other companies in the same sector:
Yes, SPOT IMPRIMERIE generated a net profit of 44 k€ in 2024.
Where is the headquarters of SPOT IMPRIMERIE ?
The headquarters of SPOT IMPRIMERIE is located in MARSEILLE (13012), in the department Bouches-du-Rhone.
Where to find the tax return of SPOT IMPRIMERIE ?
The tax return of SPOT IMPRIMERIE 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 SPOT IMPRIMERIE operate?
SPOT IMPRIMERIE 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