Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-12-13 (19 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: GRETZ ARMAINVILLIERS (77220), Seine-et-Marne
ATELIER DESIGN : revenue, balance sheet and financial ratios
ATELIER DESIGN is a French company
founded 19 years ago,
specialized in the sector Agencement de lieux de vente.
Based in GRETZ ARMAINVILLIERS (77220),
this company of category PME
shows in 2021 a revenue of 597 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER DESIGN (SIREN 493966691)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
597 184 €
1 325 416 €
1 723 709 €
1 500 846 €
1 433 162 €
1 228 428 €
Net income
164 884 €
288 444 €
161 999 €
140 104 €
173 326 €
137 124 €
76 723 €
55 431 €
EBITDA
N/C
N/C
154 302 €
207 922 €
254 654 €
167 802 €
127 159 €
95 416 €
Net margin
N/C
N/C
27.1%
10.6%
10.1%
9.1%
5.4%
4.5%
Revenue and income statement
In 2024, ATELIER DESIGN generates positive net income of 165 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 55 k€ -> 165 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
164 884 €
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 3%. 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 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
2.981%
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
62.369%
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
2023
2024
Debt ratio
4.051
2.018
2.268
0.576
11.852
17.108
9.247
2.981
Financial autonomy
72.917
78.015
76.466
86.487
77.01
78.145
70.505
62.369
Repayment capacity
0.421
0.179
0.159
0.035
1.045
1.643
None
None
Cash flow / Revenue
6.761%
7.386%
10.252%
11.577%
11.894%
19.116%
None%
None%
Sector positioning
Debt ratio
2.982024
2021
2023
2024
Q1: 2.25
Med: 21.46
Q3: 59.11
Good-12 pts over 3 years
In 2024, the debt ratio of ATELIER DESIGN (2.98) 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
62.37%2024
2021
2023
2024
Q1: 16.37%
Med: 35.85%
Q3: 53.47%
Excellent
In 2024, the financial autonomy of ATELIER DESIGN (62.4%) 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.
Repayment capacity
1.64 years2021
2021
Q1: 0.0 years
Med: 0.15 years
Q3: 2.26 years
Average
In 2021, the repayment capacity of ATELIER DESIGN (1.64) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 209.63. 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
209.628
Liquidity indicators evolution ATELIER DESIGN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
322.141
425.362
410.962
574.464
670.404
996.852
291.441
209.628
Interest coverage
1.326
0.524
0.152
0.007
0.0
0.369
None
None
Sector positioning
Liquidity ratio
209.632024
2021
2023
2024
Q1: 138.32
Med: 193.45
Q3: 288.62
Good-21 pts over 3 years
In 2024, the liquidity ratio of ATELIER DESIGN (209.63) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.37x2021
2021
Q1: 0.0x
Med: 0.04x
Q3: 1.85x
Good
In 2021, the interest coverage of ATELIER DESIGN (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 DESIGN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
86 297 €
446 631 €
265 034 €
210 551 €
87 279 €
196 312 €
0 €
0 €
Inventory turnover (days)
13
13
12
9
5
30
0
0
Customer payment term (days)
53
89
59
41
48
90
0
0
Supplier payment term (days)
39
41
61
32
35
41
0
0
Positioning of ATELIER DESIGN in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of ATELIER DESIGN is estimated at
560 067 €
(range 221 502€ - 1 277 048€).
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
221k€560k€1277k€
560 067 €Range: 221 502€ - 1 277 048€
NAF 5 année 2024
Valuation method used
Net Income Multiple
164 884 €
×
3.4x
=560 068 €
Range: 221 502€ - 1 277 049€
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 (Agencement de lieux de vente)
Compare ATELIER DESIGN with other companies in the same sector:
Yes, ATELIER DESIGN generated a net profit of 165 k€ in 2024.
Where is the headquarters of ATELIER DESIGN ?
The headquarters of ATELIER DESIGN is located in GRETZ ARMAINVILLIERS (77220), in the department Seine-et-Marne.
Where to find the tax return of ATELIER DESIGN ?
The tax return of ATELIER DESIGN 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 DESIGN operate?
ATELIER DESIGN operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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