Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-03-01 (26 years)Status: ActiveBusiness sector: Activités d'architecture Location: TOULOUSE (31400), Haute-Garonne
ATELIER D ARCHITECTURE A4 : revenue, balance sheet and financial ratios
ATELIER D ARCHITECTURE A4 is a French company
founded 26 years ago,
specialized in the sector Activités d'architecture .
Based in TOULOUSE (31400),
this company of category PME
shows in 2023 a revenue of 424 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER D ARCHITECTURE A4 (SIREN 430389338)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
423 831 €
534 630 €
557 034 €
458 253 €
463 143 €
419 451 €
383 004 €
401 742 €
Net income
-79 755 €
4 557 €
34 157 €
-34 272 €
12 587 €
22 133 €
6 212 €
-1 552 €
EBITDA
-87 904 €
10 316 €
38 894 €
-31 045 €
18 906 €
28 231 €
14 816 €
3 407 €
Net margin
-18.8%
0.9%
6.1%
-7.5%
2.7%
5.3%
1.6%
-0.4%
Revenue and income statement
In 2023, ATELIER D ARCHITECTURE A4 achieves revenue of 424 k€. Revenue is growing positively over 8 years (CAGR: +0.8%). Significant drop of -21% vs 2022. After deducting consumption (0 €), gross margin stands at 424 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -88 k€, representing -20.7% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -952%, reducing margin by 22.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -80 k€ (-18.8% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
423 831 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
423 831 €
EBITDA (2023)
?
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
-87 904 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-79 773 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-79 755 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-20.7%
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 232%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
232.392%
Financial autonomy (2023)
?
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
8.986%
Cash flow / Revenue (2023)
?
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
-20.737%
Repayment capacity (2023)
?
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
-0.413
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ATELIER D ARCHITECTURE A4
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
3.772
2.41
103.964
65.43
52.237
232.392
Financial autonomy
63.424
60.911
58.135
60.936
25.919
41.186
42.064
8.986
Repayment capacity
0.0
0.0
0.179
0.193
-2.304
1.804
5.867
-0.413
Cash flow / Revenue
1.238%
3.961%
6.565%
3.697%
-6.802%
6.702%
1.642%
-20.737%
Sector positioning
Debt ratio
232.392023
2021
2022
2023
Q1: 0.69
Med: 15.75
Q3: 52.15
Average
In 2023, the debt ratio of ATELIER D ARCHITECTURE A4 (232.39) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
8.99%2023
2021
2022
2023
Q1: 19.83%
Med: 46.54%
Q3: 66.26%
Average-23 pts over 3 years
In 2023, the financial autonomy of ATELIER D ARCHITECTURE A4 (9.0%) 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
-0.41 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.1 years
Q3: 1.49 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of ATELIER D ARCHITECTURE A4 (-0.41) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 108.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
108.234
Interest coverage (2023)
?
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
-0.39
Liquidity indicators evolution ATELIER D ARCHITECTURE A4
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
214.571
236.573
241.29
271.372
187.68
283.931
255.036
108.234
Interest coverage
0.0
0.0
0.0
0.18
-0.622
0.203
4.275
-0.39
Sector positioning
Liquidity ratio
108.232023
2021
2022
2023
Q1: 170.24
Med: 262.65
Q3: 424.26
Watch-38 pts over 3 years
In 2023, the liquidity ratio of ATELIER D ARCHITECTURE A4 (108.23) 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
-0.39x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.17x
Average-32 pts over 3 years
In 2023, the interest coverage of ATELIER D ARCHITECTURE A4 (-0.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Excellent situation: suppliers finance 141 days of the operating cycle (retail model). Inventory turnover is 142 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 90 days of revenue, i.e. 106 k€ to permanently finance. Over 2016-2023, WCR increased by +201%, requiring additional financing.
Operating WCR (2023)
?
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
106 165 €
Customer credit (2023)
?
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 (2023)
?
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
141 j
Inventory turnover (2023)
?
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
142 j
WCR in days of revenue (2023)
?
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
90 j
WCR and payment terms evolution ATELIER D ARCHITECTURE A4
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
35 297 €
53 126 €
106 633 €
70 268 €
86 463 €
38 524 €
48 609 €
106 165 €
Inventory turnover (days)
0
0
0
0
0
0
0
142
Customer payment term (days)
41
76
117
85
118
53
60
0
Supplier payment term (days)
58
49
69
56
61
33
43
141
Positioning of ATELIER D ARCHITECTURE A4 in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 74 799€ to 115 658€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
74k€91k€115k€
91 712 €Range: 74 799€ - 115 658€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Activités d'architecture )
Compare ATELIER D ARCHITECTURE A4 with other companies in the same sector:
Frequently asked questions about ATELIER D ARCHITECTURE A4
What is the revenue of ATELIER D ARCHITECTURE A4 ?
The revenue of ATELIER D ARCHITECTURE A4 in 2023 is 424 k€.
Is ATELIER D ARCHITECTURE A4 profitable?
ATELIER D ARCHITECTURE A4 recorded a net loss in 2023.
Where is the headquarters of ATELIER D ARCHITECTURE A4 ?
The headquarters of ATELIER D ARCHITECTURE A4 is located in TOULOUSE (31400), in the department Haute-Garonne.
Where to find the tax return of ATELIER D ARCHITECTURE A4 ?
The tax return of ATELIER D ARCHITECTURE A4 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 D ARCHITECTURE A4 operate?
ATELIER D ARCHITECTURE A4 operates in the sector Activités d'architecture (NAF code 71.11Z). 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