Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

ATELIER N'O : revenue, balance sheet and financial ratios

ATELIER N'O is a French company founded 28 years ago, specialized in the sector Autres commerces de détail spécialisés divers. Based in BALARUC-LES-BAINS (34540), this company of category PME shows in 2016 a revenue of 222 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ATELIER N'O (SIREN 414347245)
Indicator 2018 2017 2016
Revenue N/C N/C 222 395 €
Net income 135 738 € 35 484 € 6 070 €
EBITDA N/C N/C 6 863 €
Net margin N/C N/C 2.7%

Revenue and income statement

In 2018, ATELIER N'O generates positive net income of 136 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 6 k€ -> 136 k€.

Net income (2018) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

135 738 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 33%. The balance between equity and debt is satisfactory.

Debt ratio (2018) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

0.053%

Financial autonomy (2018) ?
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

33.38%

Solvency indicators evolution
ATELIER N'O

Sector positioning

Debt ratio
0.05 2018
2016
2017
2018
Q1: 0.0
Med: 18.91
Q3: 103.09
Good -22 pts over 3 years

In 2018, the debt ratio of ATELIER N'O (0.05) 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
33.38% 2018
2016
2017
2018
Q1: 6.6%
Med: 31.78%
Q3: 60.43%
Good -5 pts over 3 years

In 2018, the financial autonomy of ATELIER N'O (33.4%) 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.

Repayment capacity
2.23 years 2016
2016
Q1: 0.0 years
Med: 0.0 years
Q3: 1.61 years
Average

In 2016, the repayment capacity of ATELIER N'O (2.23) 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 150.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2018) ?
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

150.012

Liquidity indicators evolution
ATELIER N'O

Sector positioning

Liquidity ratio
150.01 2018
2016
2017
2018
Q1: 99.6
Med: 176.01
Q3: 329.26
Average -11 pts over 3 years

In 2018, the liquidity ratio of ATELIER N'O (150.01) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
0.01x 2016
2016
Q1: 0.0x
Med: 0.0x
Q3: 3.58x
Good

In 2016, the interest coverage of ATELIER N'O (0.0x) 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. Average customer payment term: 323 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1021 days. Excellent situation: suppliers finance 698 days of the operating cycle (retail model).

Operating WCR (2018) ?
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 (2018) ?
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

323 j

Supplier credit (2018) ?
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

1021 j

Inventory turnover (2018) ?
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 N'O

Positioning of ATELIER N'O in its sector

Comparison with sector Autres commerces de détail spécialisés divers

Valuation estimate

Based on 123 transactions of similar company sales in 2018, the value of ATELIER N'O is estimated at 766 200 € (range 229 617€ - 1 551 734€). 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 value 2018
123 transactions
229k€ 766k€ 1551k€
766 200 € Range: 229 617€ - 1 551 734€
NAF 5 année 2018

Valuation method used

Net Income Multiple
135 738 € × 5.6x = 766 200 €
Range: 229 617€ - 1 551 735€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 123 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 (Autres commerces de détail spécialisés divers)

Compare ATELIER N'O with other companies in the same sector:

Frequently asked questions about ATELIER N'O

What is the revenue of ATELIER N'O ?

The revenue of ATELIER N'O in 2016 is 222 k€.

Is ATELIER N'O profitable?

Yes, ATELIER N'O generated a net profit of 136 k€ in 2018.

Where is the headquarters of ATELIER N'O ?

The headquarters of ATELIER N'O is located in BALARUC-LES-BAINS (34540), in the department Herault.

Where to find the tax return of ATELIER N'O ?

The tax return of ATELIER N'O 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 N'O operate?

ATELIER N'O operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). See the 'Sector positioning' section above to compare the company with its competitors.