Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-07-03 (11 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: PESSAC (33600), Gironde
ATELIER AND CO : revenue, balance sheet and financial ratios
ATELIER AND CO is a French company
founded 11 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in PESSAC (33600),
this company of category PME
shows in 2021 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER AND CO (SIREN 803342948)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 652 448 €
1 493 943 €
1 188 973 €
923 448 €
1 475 473 €
1 036 615 €
Net income
13 303 €
74 054 €
70 475 €
87 332 €
110 304 €
44 541 €
375 €
112 181 €
1 380 €
EBITDA
N/C
N/C
N/C
106 567 €
144 144 €
44 986 €
15 157 €
154 967 €
14 969 €
Net margin
N/C
N/C
N/C
3.3%
7.4%
3.7%
0.0%
7.6%
0.1%
Revenue and income statement
In 2024, ATELIER AND CO generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 1 k€ -> 13 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 303 €
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 151%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
150.915%
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
12.364%
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
194.748
38.693
27.888
4.899
83.993
101.169
220.654
133.115
150.915
Financial autonomy
10.059
39.875
40.138
33.39
26.904
23.656
14.313
13.819
12.364
Repayment capacity
11.324
0.667
6.443
0.263
2.474
4.091
None
None
None
Cash flow / Revenue
0.893%
7.87%
0.937%
3.06%
6.946%
2.732%
None%
None%
None%
Sector positioning
Debt ratio
150.912024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Watch
In 2024, the debt ratio of ATELIER AND CO (150.91) 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
12.36%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Average
In 2024, the financial autonomy of ATELIER AND CO (12.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 146.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
146.732
Liquidity indicators evolution ATELIER AND CO
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
136.458
220.066
203.816
153.168
194.917
178.914
179.272
147.082
146.732
Interest coverage
5.572
0.63
4.566
1.347
0.0
1.734
None
None
None
Sector positioning
Liquidity ratio
146.732024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Watch-18 pts over 3 years
In 2024, the liquidity ratio of ATELIER AND CO (146.73) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution ATELIER AND CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
271 075 €
192 284 €
253 173 €
273 321 €
485 009 €
820 667 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
119
62
113
121
147
115
0
0
0
Supplier payment term (days)
107
38
77
71
117
67
0
0
0
Positioning of ATELIER AND CO in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ATELIER AND CO is estimated at
45 186 €
(range 17 871€ - 103 033€).
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
51 tx
17k€45k€103k€
45 186 €Range: 17 871€ - 103 033€
NAF 5 année 2024
Valuation method used
Net Income Multiple
13 303 €
×
3.4x
=45 187 €
Range: 17 871€ - 103 034€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie bois et PVC)
Compare ATELIER AND CO with other companies in the same sector:
Yes, ATELIER AND CO generated a net profit of 13 k€ in 2024.
Where is the headquarters of ATELIER AND CO ?
The headquarters of ATELIER AND CO is located in PESSAC (33600), in the department Gironde.
Where to find the tax return of ATELIER AND CO ?
The tax return of ATELIER AND CO 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 ATELIER AND CO operate?
ATELIER AND CO operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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