Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-12-22 (10 years)Status: ActiveBusiness sector: Fabrication d’articles de joaillerie et bijouterieLocation: ECULLY (69130), Rhone
ATELIER LA FABRIK : revenue, balance sheet and financial ratios
ATELIER LA FABRIK is a French company
founded 10 years ago,
specialized in the sector Fabrication d’articles de joaillerie et bijouterie.
Based in ECULLY (69130),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER LA FABRIK (SIREN 817421217)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 269 867 €
N/C
N/C
1 054 691 €
1 192 620 €
1 317 779 €
1 015 299 €
Net income
77 220 €
164 071 €
104 093 €
51 276 €
-95 755 €
-1 726 €
15 965 €
79 855 €
38 450 €
EBITDA
N/C
N/C
122 565 €
N/C
N/C
20 659 €
45 695 €
95 878 €
23 294 €
Net margin
N/C
N/C
8.2%
N/C
N/C
-0.2%
1.3%
6.1%
3.8%
Revenue and income statement
In 2024, ATELIER LA FABRIK generates positive net income of 77 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 38 k€ -> 77 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
77 220 €
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 148%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. 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
147.841%
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
27.309%
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
635.174
228.801
264.051
237.83
936.712
444.921
184.121
137.03
147.841
Financial autonomy
7.179
19.583
19.008
21.089
6.65
12.225
24.099
30.252
27.309
Repayment capacity
17.701
3.704
13.306
55.313
None
None
5.143
None
None
Cash flow / Revenue
1.712%
6.015%
2.401%
0.581%
None%
None%
5.699%
None%
None%
Sector positioning
Debt ratio
147.842024
2022
2023
2024
Q1: 0.57
Med: 9.67
Q3: 48.77
Watch
In 2024, the debt ratio of ATELIER LA FABRIK (147.84) 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
27.31%2024
2022
2023
2024
Q1: 11.12%
Med: 45.04%
Q3: 71.21%
Average
In 2024, the financial autonomy of ATELIER LA FABRIK (27.3%) 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
5.14 years2022
2022
Q1: 0.0 years
Med: 0.48 years
Q3: 2.15 years
Watch
In 2022, the repayment capacity of ATELIER LA FABRIK (5.14) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 185.68. 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
185.682
Liquidity indicators evolution ATELIER LA FABRIK
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
105.19
137.935
155.543
153.919
157.252
167.953
186.391
202.357
185.682
Interest coverage
14.858
4.956
18.383
44.552
None
None
5.28
None
None
Sector positioning
Liquidity ratio
185.682024
2022
2023
2024
Q1: 194.32
Med: 312.53
Q3: 555.86
Watch
In 2024, the liquidity ratio of ATELIER LA FABRIK (185.68) 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
5.28x2022
2022
Q1: 0.0x
Med: 0.46x
Q3: 3.25x
Excellent
In 2022, the interest coverage of ATELIER LA FABRIK (5.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 LA FABRIK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
113 663 €
168 860 €
256 294 €
189 918 €
0 €
0 €
157 578 €
0 €
0 €
Inventory turnover (days)
25
20
39
50
0
0
45
0
0
Customer payment term (days)
65
44
43
37
0
0
47
0
0
Supplier payment term (days)
64
49
66
53
0
0
34
0
0
Positioning of ATELIER LA FABRIK in its sector
Comparison with sector Fabrication d’articles de joaillerie et bijouterie
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of ATELIER LA FABRIK is estimated at
215 148 €
(range 59 879€ - 439 607€).
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
101 transactions
59k€215k€439k€
215 148 €Range: 59 879€ - 439 607€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
77 220 €
×
2.8x
=215 149 €
Range: 59 879€ - 439 607€
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’articles de joaillerie et bijouterie)
Compare ATELIER LA FABRIK with other companies in the same sector:
Frequently asked questions about ATELIER LA FABRIK
What is the revenue of ATELIER LA FABRIK ?
The revenue of ATELIER LA FABRIK in 2022 is 1.3 M€.
Is ATELIER LA FABRIK profitable?
Yes, ATELIER LA FABRIK generated a net profit of 77 k€ in 2024.
Where is the headquarters of ATELIER LA FABRIK ?
The headquarters of ATELIER LA FABRIK is located in ECULLY (69130), in the department Rhone.
Where to find the tax return of ATELIER LA FABRIK ?
The tax return of ATELIER LA FABRIK 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 LA FABRIK operate?
ATELIER LA FABRIK operates in the sector Fabrication d’articles de joaillerie et bijouterie (NAF code 32.12Z). 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