Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-06-18 (11 years)Status: ActiveBusiness sector: Fabrication d'instruments de musiqueLocation: PARIS (75014), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ATELIER CELS : revenue, balance sheet and financial ratios
ATELIER CELS is a French company
founded 11 years ago,
specialized in the sector Fabrication d'instruments de musique.
Based in PARIS (75014),
this company of category PME
shows in 2014 a revenue of 266 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER CELS (SIREN 803045947)
Indicator
2021
2020
2019
2018
2017
2016
2014
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
266 290 €
Net income
208 950 €
89 265 €
115 313 €
73 013 €
30 060 €
27 658 €
48 239 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
68 888 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
18.1%
Revenue and income statement
In 2021, ATELIER CELS generates positive net income of 209 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2021: 48 k€ -> 209 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
208 950 €
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 2%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.415%
Financial autonomy (2021)
?
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
88.945%
Asset age ratio (2021)
?
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
2014
2016
2017
2018
2019
2020
2021
Debt ratio
0.0
0.247
1.523
8.544
0.001
4.491
2.415
Financial autonomy
95.467
97.349
92.359
82.767
96.222
91.618
88.945
Repayment capacity
0.0
None
None
None
None
None
None
Cash flow / Revenue
18.935%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
2.422021
2019
2020
2021
Q1: 2.27
Med: 19.08
Q3: 83.72
Good
In 2021, the debt ratio of ATELIER CELS (2.42) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
88.94%2021
2019
2020
2021
Q1: 15.81%
Med: 35.3%
Q3: 62.02%
Excellent+9 pts over 3 years
In 2021, the financial autonomy of ATELIER CELS (88.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1077.63. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
1077.629
Liquidity indicators evolution ATELIER CELS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2020
2021
Liquidity ratio
4654.671
3983.322
1508.879
946.475
2502.995
2207.48
1077.629
Interest coverage
0.01
None
None
None
None
None
None
Sector positioning
Liquidity ratio
1077.632021
2019
2020
2021
Q1: 182.27
Med: 272.85
Q3: 457.81
Excellent-19 pts over 3 years
In 2021, the liquidity ratio of ATELIER CELS (1077.63) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 CELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2020
2021
Operating WCR
1 030 425 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
1361
0
0
0
0
0
0
Customer payment term (days)
17
0
0
0
0
0
0
Supplier payment term (days)
58
0
0
0
0
0
0
Positioning of ATELIER CELS in its sector
Comparison with sector Fabrication d'instruments de musique
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of ATELIER CELS is estimated at
582 171 €
(range 162 027€ - 1 189 536€).
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 value2021
101 transactions
162k€582k€1189k€
582 171 €Range: 162 027€ - 1 189 536€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
208 950 €
×
2.8x
=582 172 €
Range: 162 027€ - 1 189 536€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d'instruments de musique)
Compare ATELIER CELS with other companies in the same sector:
Yes, ATELIER CELS generated a net profit of 209 k€ in 2021.
Where is the headquarters of ATELIER CELS ?
The headquarters of ATELIER CELS is located in PARIS (75014), in the department Paris.
Where to find the tax return of ATELIER CELS ?
The tax return of ATELIER CELS 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 CELS operate?
ATELIER CELS operates in the sector Fabrication d'instruments de musique (NAF code 32.20Z). 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