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.
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...
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
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
160.449
87.524
573.113
208.709
129.993
163.185
0.0
3.202
102.256
Financial autonomy
7.821
11.753
6.829
10.335
14.404
13.622
26.239
21.772
8.266
Repayment capacity
8.073
2.968
6.193
7.966
15.024
5.874
0.0
0.091
1.129
Cash flow / Revenue
0.926%
1.571%
4.138%
1.845%
0.783%
3.33%
4.135%
5.338%
4.883%
Sector positioning
Ratio de endeudamiento
102.262024
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 ans2024
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.632
130.901
196.528
152.785
172.045
164.927
131.818
139.79
138.098
Interest coverage
6.565
11.317
4.413
7.111
15.252
2.674
0.319
0.077
0.298
Sector positioning
Ratio de liquidez
138.12024
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
0.3x2024
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 882 634 €
5 529 422 €
5 438 748 €
4 467 770 €
2 939 750 €
5 785 603 €
2 652 994 €
3 724 477 €
4 479 122 €
Inventory turnover (days)
8
4
3
4
5
5
4
4
3
Customer payment term (days)
146
110
160
155
133
201
88
85
140
Supplier payment term (days)
122
83
77
139
99
167
119
149
135
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 value2024
Indicative
1077k€1884k€4531k€
1 884 282 €Range: 1 077 384€ - 4 531 561€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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:
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.
Item evolution
Rotate your phone to landscape mode to view the chart