Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-01-01 (11 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: DEOLS (36130), Indre
SPRINT SERIGRAPHIE : revenue, balance sheet and financial ratios
SPRINT SERIGRAPHIE is a French company
founded 11 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in DEOLS (36130),
this company of category PME
shows in 2023 a revenue of 567 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPRINT SERIGRAPHIE (SIREN 808559124)
Indicator
2023
2022
2020
2019
Revenue
567 140 €
524 288 €
534 201 €
538 649 €
Net income
-908 €
-14 628 €
29 491 €
15 763 €
EBITDA
14 582 €
3 609 €
55 977 €
38 762 €
Net margin
-0.2%
-2.8%
5.5%
2.9%
Revenue and income statement
In 2023, SPRINT SERIGRAPHIE achieves revenue of 567 k€. Revenue is growing positively over 4 years (CAGR: +1.3%). Vs 2022: +8%. After deducting consumption (121 k€), gross margin stands at 446 k€, i.e. a rate of 79%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15 k€, representing 2.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -908 € (-0.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
567 140 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
445 813 €
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
14 582 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
763 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-908 €
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
2.6%
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.3% 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
74.608%
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
33.307%
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
2.274%
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
4.838
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
2019
2020
2022
2023
Debt ratio
545.888
268.372
97.98
74.608
Financial autonomy
11.123
19.521
35.871
33.307
Repayment capacity
6.043
3.7
20.211
4.838
Cash flow / Revenue
6.091%
8.889%
0.782%
2.274%
Sector positioning
Debt ratio
74.612023
2020
2022
2023
Q1: 6.71
Med: 33.46
Q3: 86.92
Average-6 pts over 3 years
In 2023, the debt ratio of SPRINT SERIGRAPHIE (74.61) 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
33.31%2023
2020
2022
2023
Q1: 22.46%
Med: 43.83%
Q3: 62.22%
Average+13 pts over 3 years
In 2023, the financial autonomy of SPRINT SERIGRAPHIE (33.3%) 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
4.84 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.59 years
Q3: 2.66 years
Watch
In 2023, the repayment capacity of SPRINT SERIGRAPHIE (4.84) 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 151.03. 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 11.4x. 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
151.026
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
11.377
Liquidity indicators evolution SPRINT SERIGRAPHIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2022
2023
Liquidity ratio
168.827
194.749
187.339
151.026
Interest coverage
11.782
4.632
46.273
11.377
Sector positioning
Liquidity ratio
151.032023
2020
2022
2023
Q1: 148.06
Med: 231.87
Q3: 341.98
Average-13 pts over 3 years
In 2023, the liquidity ratio of SPRINT SERIGRAPHIE (151.03) 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
11.38x2023
2020
2022
2023
Q1: 0.0x
Med: 0.83x
Q3: 5.22x
Excellent
In 2023, the interest coverage of SPRINT SERIGRAPHIE (11.4x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 101 k€ 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
101 223 €
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
47 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
54 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
18 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
64 j
WCR and payment terms evolution SPRINT SERIGRAPHIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
2023
Operating WCR
102 963 €
107 332 €
102 257 €
101 223 €
Inventory turnover (days)
22
24
29
18
Customer payment term (days)
64
64
44
47
Supplier payment term (days)
39
46
39
54
Positioning of SPRINT SERIGRAPHIE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of SPRINT SERIGRAPHIE is estimated at
97 637 €
(range 54 649€ - 187 497€).
With an EBITDA of 14 582€, 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
54k€97k€187k€
97 637 €Range: 54 649€ - 187 497€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 582 €×4.9x
Estimation71 467 €
38 920€ - 136 859€
Revenue Multiple30%
567 140 €×0.25x
Estimation141 255 €
80 866€ - 271 894€
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 SPRINT SERIGRAPHIE with other companies in the same sector:
Frequently asked questions about SPRINT SERIGRAPHIE
What is the revenue of SPRINT SERIGRAPHIE ?
The revenue of SPRINT SERIGRAPHIE in 2023 is 567 k€.
Is SPRINT SERIGRAPHIE profitable?
SPRINT SERIGRAPHIE recorded a net loss in 2023.
Where is the headquarters of SPRINT SERIGRAPHIE ?
The headquarters of SPRINT SERIGRAPHIE is located in DEOLS (36130), in the department Indre.
Where to find the tax return of SPRINT SERIGRAPHIE ?
The tax return of SPRINT SERIGRAPHIE 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 SPRINT SERIGRAPHIE operate?
SPRINT SERIGRAPHIE 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