ADF COTE OUEST : revenue, balance sheet and financial ratios

ADF COTE OUEST is a French company founded 20 years ago, specialized in the sector Ingénierie, études techniques. Based in SAINT-NAZAIRE (44600), this company of category ETI shows in 2024 a revenue of 20.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-11

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ADF COTE OUEST (SIREN 487751042)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 20 036 331 € 13 873 488 € 11 875 003 € 10 664 903 € 8 976 336 € 10 835 685 € 13 122 491 € 20 017 455 € 15 550 594 €
Net income 815 775 € 469 517 € 533 284 € 465 703 € 49 583 € 176 281 € 520 499 € 341 440 € 297 333 €
EBITDA 1 258 529 € 1 086 802 € 733 329 € 614 230 € 159 030 € 283 428 € 698 352 € 403 347 € 413 279 €
Net margin 4.1% 3.4% 4.5% 4.4% 0.6% 1.6% 4.0% 1.7% 1.9%

Revenue and income statement

En 2024, ADF COTE OUEST alcanza unos ingresos de 20.0 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +3.2%). Vs 2023, crecimiento de +44% (13.9 M€ -> 20.0 M€). Tras deducir el consumo (2.9 M€), el margen bruto se sitúa en 17.1 M€, es decir, una tasa del 86%. El EBITDA alcanza 1.3 M€, representando el 6.3% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 816 k€, es decir, el 4.1% de los ingresos.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

20 036 331 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

17 132 229 €

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

1 258 529 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

1 088 992 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

815 775 €

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

6.3%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 102%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 8%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 1.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 4.9% de los ingresos.

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

102.256%

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

8.266%

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

4.883%

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

1.129

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

68.9%

Solvency indicators evolution
ADF COTE OUEST

Sector positioning

Ratio de endeudamiento
102.26 2024
2022
2023
2024
Q1: 0.0
Med: 8.27
Q3: 42.91
Average +50 pts over 3 years

En 2024, el ratio de endeudamiento de ADF COTE OUEST (102.26) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.

Autonomía financiera
8.27% 2024
2022
2023
2024
Q1: 11.43%
Med: 37.89%
Q3: 61.44%
Average -15 pts over 3 years

En 2024, el autonomía financiera de ADF COTE OUEST (8.3%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.

Capacidad de reembolso
1.13 ans 2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.91 ans
Average +50 pts over 3 years

En 2024, el capacidad de reembolso de ADF COTE OUEST (1.1 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.

Liquidity ratios

El ratio de liquidez se sitúa en 138.10. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 0.3x. Peligro: el resultado de explotación no cubre los gastos financieros.

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

138.098

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

0.298

Liquidity indicators evolution
ADF COTE OUEST

Sector positioning

Ratio de liquidez
138.1 2024
2022
2023
2024
Q1: 149.23
Med: 230.43
Q3: 406.09
Vigilar

En 2024, el ratio de liquidez de ADF COTE OUEST (138.10) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.

Cobertura de intereses
0.3x 2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Bueno

En 2024, el cobertura de intereses de ADF COTE OUEST (0.3x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 140 días. Plazo proveedores: 135 días. La empresa debe financiar 5 días de desfase. La rotación de existencias es de 3 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 80 días de ingresos. Notable mejora del FM durante el período (-24%), liberando tesorería.

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

4 479 122 €

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

140 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

135 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

3 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

80 j

WCR and payment terms evolution
ADF COTE OUEST

Positioning of ADF COTE OUEST in its sector

Comparison with sector Ingénierie, études techniques

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions). This range of 1 077 384€ to 4 531 561€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
1077k€ 1884k€ 4531k€
1 884 282 € Range: 1 077 384€ - 4 531 561€
NAF 5 année 2024

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)

Compare ADF COTE OUEST with other companies in the same sector:

Frequently asked questions about ADF COTE OUEST

What is the revenue of ADF COTE OUEST ?

The revenue of ADF COTE OUEST in 2024 is 20.0 M€.

Is ADF COTE OUEST profitable?

Yes, ADF COTE OUEST generated a net profit of 816 k€ in 2024.

Where is the headquarters of ADF COTE OUEST ?

The headquarters of ADF COTE OUEST is located in SAINT-NAZAIRE (44600), in the department Loire-Atlantique.

Where to find the tax return of ADF COTE OUEST ?

The tax return of ADF COTE OUEST 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 ADF COTE OUEST operate?

ADF COTE OUEST operates in the sector Ingénierie, études techniques (NAF code 71.12B). See the 'Sector positioning' section above to compare the company with its competitors.