Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-11-08 (8 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: COUILLY-PONT-AUX-DAMES (77860), Seine-et-Marne
ATELIER FROID : revenue, balance sheet and financial ratios
ATELIER FROID is a French company
founded 8 years ago,
specialized in the sector Restauration traditionnelle.
Based in COUILLY-PONT-AUX-DAMES (77860),
this company of category PME
shows in 2020 a revenue of 92 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER FROID (SIREN 833287949)
Indicator
2024
2023
2022
2020
2019
2018
Revenue
N/C
N/C
N/C
92 136 €
235 121 €
282 716 €
Net income
8 903 €
2 180 €
34 071 €
1 161 €
46 325 €
54 452 €
EBITDA
N/C
N/C
N/C
10 857 €
57 804 €
67 063 €
Net margin
N/C
N/C
N/C
1.3%
19.7%
19.3%
Revenue and income statement
In 2024, ATELIER FROID generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 54 k€ -> 9 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
8 903 €
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 106%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
105.917%
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
32.171%
Solvency indicators evolution ATELIER FROID
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
2024
Debt ratio
0.0
1.057
89.269
162.827
114.096
105.917
Financial autonomy
57.308
66.573
50.471
33.199
35.49
32.171
Repayment capacity
0.0
0.023
-330.192
None
None
None
Cash flow / Revenue
19.278%
19.965%
-0.21%
None%
None%
None%
Sector positioning
Debt ratio
105.922024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average
In 2024, the debt ratio of ATELIER FROID (105.92) 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
32.17%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good
In 2024, the financial autonomy of ATELIER FROID (32.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. 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 FROID
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
2024
Operating WCR
-11 218 €
49 380 €
53 112 €
0 €
0 €
0 €
Inventory turnover (days)
6
6
15
0
0
0
Customer payment term (days)
11
60
31
0
0
0
Supplier payment term (days)
16
110
24
0
0
0
Positioning of ATELIER FROID in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of ATELIER FROID is estimated at
61 912 €
(range 30 898€ - 140 193€).
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 value2024
698 transactions
30k€61k€140k€
61 912 €Range: 30 898€ - 140 193€
NAF 5 année 2024
Valuation method used
Net Income Multiple
8 903 €
×
7.0x
=61 912 €
Range: 30 898€ - 140 194€
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 698 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 (Restauration traditionnelle)
Compare ATELIER FROID with other companies in the same sector:
Yes, ATELIER FROID generated a net profit of 9 k€ in 2024.
Where is the headquarters of ATELIER FROID ?
The headquarters of ATELIER FROID is located in COUILLY-PONT-AUX-DAMES (77860), in the department Seine-et-Marne.
Where to find the tax return of ATELIER FROID ?
The tax return of ATELIER FROID 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 FROID operate?
ATELIER FROID operates in the sector Restauration traditionnelle (NAF code 56.10A). 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