Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-10-01 (36 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: PARIS (75008), Paris
ATELIER PARIS MENUISERIE : revenue, balance sheet and financial ratios
ATELIER PARIS MENUISERIE is a French company
founded 36 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in PARIS (75008),
this company of category PME
shows in 2020 a revenue of 798 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER PARIS MENUISERIE (SIREN 352332837)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
798 394 €
911 812 €
733 027 €
777 328 €
Net income
26 481 €
29 943 €
-41 597 €
-8 548 €
3 082 €
19 598 €
EBITDA
N/C
N/C
-20 436 €
31 415 €
10 547 €
29 313 €
Net margin
N/C
N/C
-5.2%
-0.9%
0.4%
2.5%
Revenue and income statement
In 2022, ATELIER PARIS MENUISERIE generates positive net income of 26 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 20 k€ -> 26 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 481 €
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.161%
Financial autonomy (2022)
?
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
23.273%
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ATELIER PARIS MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
2.002
46.195
43.715
181.389
76.757
54.161
Financial autonomy
57.634
46.519
41.243
21.652
36.811
23.273
Repayment capacity
0.122
6.86
9.602
-8.965
None
None
Cash flow / Revenue
3.558%
1.494%
0.769%
-2.839%
None%
None%
Sector positioning
Debt ratio
54.162022
2020
2021
2022
Q1: 4.95
Med: 29.2
Q3: 79.47
Average-13 pts over 3 years
In 2022, the debt ratio of ATELIER PARIS MENUISERIE (54.16) 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
23.27%2022
2020
2021
2022
Q1: 16.25%
Med: 33.9%
Q3: 51.85%
Average
In 2022, the financial autonomy of ATELIER PARIS MENUISERIE (23.3%) 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
-8.96 years2020
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Excellent
In 2020, the repayment capacity of ATELIER PARIS MENUISERIE (-8.96) 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 132.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
132.226
Liquidity indicators evolution ATELIER PARIS MENUISERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
179.992
240.102
154.249
190.152
201.127
132.226
Interest coverage
0.16
0.398
2.82
-3.587
None
None
Sector positioning
Liquidity ratio
132.232022
2020
2021
2022
Q1: 143.3
Med: 196.1
Q3: 280.44
Watch-20 pts over 3 years
In 2022, the liquidity ratio of ATELIER PARIS MENUISERIE (132.23) 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
-3.59x2020
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.33x
Average
In 2020, the interest coverage of ATELIER PARIS MENUISERIE (-3.6x) 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.
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 PARIS MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
71 887 €
104 838 €
51 472 €
66 953 €
0 €
0 €
Inventory turnover (days)
24
22
26
27
0
0
Customer payment term (days)
40
0
22
40
0
0
Supplier payment term (days)
32
32
31
49
0
0
Positioning of ATELIER PARIS MENUISERIE in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 13 959€ to 137 579€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
13k€43k€137k€
43 708 €Range: 13 959€ - 137 579€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 (Travaux de menuiserie bois et PVC)
Compare ATELIER PARIS MENUISERIE with other companies in the same sector:
Frequently asked questions about ATELIER PARIS MENUISERIE
What is the revenue of ATELIER PARIS MENUISERIE ?
The revenue of ATELIER PARIS MENUISERIE in 2020 is 798 k€.
Is ATELIER PARIS MENUISERIE profitable?
Yes, ATELIER PARIS MENUISERIE generated a net profit of 26 k€ in 2022.
Where is the headquarters of ATELIER PARIS MENUISERIE ?
The headquarters of ATELIER PARIS MENUISERIE is located in PARIS (75008), in the department Paris.
Where to find the tax return of ATELIER PARIS MENUISERIE ?
The tax return of ATELIER PARIS MENUISERIE 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 PARIS MENUISERIE operate?
ATELIER PARIS MENUISERIE operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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