Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2004-02-06 (22 Jahre)Status: AktivBranche: CharcuterieStandort: SAINT-CEZAIRE-SUR-SIAGNE (06530), Alpes-Maritimes
L'ATELIER GOURMAND : revenue, balance sheet and financial ratios
L'ATELIER GOURMAND is a French company
founded 22 years ago,
specialized in the sector Charcuterie.
Based in SAINT-CEZAIRE-SUR-SIAGNE (06530),
this company of category PME
shows in 2019 a revenue of 369 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2019, L'ATELIER GOURMAND achieves revenue of 369 k€. Slight decline of -8% vs 2018. After deducting consumption (98 k€), gross margin stands at 270 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -14 k€, representing -3.8% of revenue. Positive scissor effect: EBITDA margin improves by +8.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -32 k€ (-8.8% of revenue), which will impact equity.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
368 560 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
270 091 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-13 965 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-28 575 €
Nettoergebnis (2019)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 865%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
865.298%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen L'ATELIER GOURMAND
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
Verschuldungsgrad
233.826
865.298
Finanzielle Autonomie
20.912
5.699
Rückzahlungsfähigkeit
-1.76
-4.61
Cashflow / Umsatz
-12.581%
-4.666%
Positionnement sectoriel
Debt ratio
865.32019
2018
2019
Q1: 5.33
Méd: 31.58
Q3: 102.26
Watch
In 2019, the debt ratio of L'ATELIER GOURMAND (865.30) 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
5.7%2019
2018
2019
Q1: 20.55%
Méd: 43.73%
Q3: 64.82%
Average
In 2019, the financial autonomy of L'ATELIER GOURMAND (5.7%) 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
-4.61 years2019
2018
2019
Q1: 0.0 years
Méd: 0.96 years
Q3: 2.79 years
Excellent
In 2019, the repayment capacity of L'ATELIER GOURMAND (-4.61) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 91.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2019)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
91.188
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen L'ATELIER GOURMAND
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2019
Liquiditätsquote
120.155
91.188
Zinsdeckung
-5.513
-23.237
Positionnement sectoriel
Liquidity ratio
91.192019
2018
2019
Q1: 101.9
Méd: 164.72
Q3: 252.67
Watch-13 pts über 2 Jahre
In 2019, the liquidity ratio of L'ATELIER GOURMAND (91.19) 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
-23.24x2019
2018
2019
Q1: 0.0x
Méd: 1.72x
Q3: 5.73x
Watch
In 2019, the interest coverage of L'ATELIER GOURMAND (-23.2x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The company must finance 11 days of gap between collections and payments. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 45 days of revenue, i.e. 46 k€ to permanently finance.
Operatives Working Capital (2019)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
41 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
7 j
Working Capital in Umsatztagen (2019)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
45 j
Entwicklung des Working Capital und der Zahlungsfristen L'ATELIER GOURMAND
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
BFR d'exploitation
52 409 €
45 724 €
Lagerumschlag (Tage)
7
7
Crédit clients (jours)
27
52
Crédit fournisseurs (jours)
30
41
Positionnement de L'ATELIER GOURMAND dans son secteur
Vergleich mit der Branche Charcuterie
Bewertungsschätzung
Based on 108 transactions of similar company sales
(all years),
the value of L'ATELIER GOURMAND is estimated at
94 671 €
(range 49 833€ - 160 895€).
The price/revenue ratio is 0.26x
(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 value2019
108 transactions
49k€94k€160k€
94 671 €Range: 49 833€ - 160 895€
NAF 5 all-time
Valuation method used
Revenue Multiple
368 560 €
×
0.26x
=94 672 €
Range: 49 834€ - 160 896€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Charcuterie)
Compare L'ATELIER GOURMAND with other companies in the same sector:
Frequently asked questions about L'ATELIER GOURMAND
What is the revenue of L'ATELIER GOURMAND ?
The revenue of L'ATELIER GOURMAND in 2019 is 369 k€.
Is L'ATELIER GOURMAND profitable?
L'ATELIER GOURMAND recorded a net loss in 2019.
Where is the headquarters of L'ATELIER GOURMAND ?
The headquarters of L'ATELIER GOURMAND is located in SAINT-CEZAIRE-SUR-SIAGNE (06530), in the department Alpes-Maritimes.
Where to find the tax return of L'ATELIER GOURMAND ?
The tax return of L'ATELIER GOURMAND 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 L'ATELIER GOURMAND operate?
L'ATELIER GOURMAND operates in the sector Charcuterie (NAF code 10.13B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen