Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-10-01 (34 years)Status: ActiveBusiness sector: Façonnage et transformation du verre platLocation: SAINT-DENIS (93200), Seine-Saint-Denis
ATELIER PICTET : revenue, balance sheet and financial ratios
ATELIER PICTET is a French company
founded 34 years ago,
specialized in the sector Façonnage et transformation du verre plat.
Based in SAINT-DENIS (93200),
this company of category ETI
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER PICTET (SIREN 383968195)
Indicator
2024
2023
2022
2020
2020
2019
2018
2017
2016
Revenue
1 014 835 €
1 506 800 €
757 977 €
N/C
N/C
1 846 263 €
2 045 124 €
1 766 302 €
1 778 903 €
Net income
-204 023 €
188 896 €
-264 516 €
395 984 €
-89 150 €
304 695 €
335 403 €
229 121 €
243 777 €
EBITDA
-43 313 €
307 980 €
-234 371 €
N/C
N/C
453 828 €
513 456 €
296 442 €
240 092 €
Net margin
-20.1%
12.5%
-34.9%
N/C
N/C
16.5%
16.4%
13.0%
13.7%
Revenue and income statement
In 2024, ATELIER PICTET achieves revenue of 1.0 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.8%). Significant drop of -33% vs 2023. After deducting consumption (136 k€), gross margin stands at 879 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -43 k€, representing -4.3% of revenue. Warning negative scissor effect: despite revenue change (-33%), EBITDA varies by -114%, reducing margin by 24.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -204 k€ (-20.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 014 835 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
879 086 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-43 313 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-62 067 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-204 023 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.2%
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 84%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. 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
83.844%
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
41.707%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-18.091%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-3.954
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
2020
2022
2023
2024
Debt ratio
14.18
13.045
1.451
0.729
0.029
0.028
39.047
28.02
83.844
Financial autonomy
71.869
80.9
76.511
87.249
92.191
89.287
62.835
64.325
41.707
Repayment capacity
0.659
0.698
0.058
0.037
None
None
-2.141
1.945
-3.954
Cash flow / Revenue
15.371%
15.347%
21.322%
21.153%
None%
None%
-27.827%
12.864%
-18.091%
Sector positioning
Debt ratio
83.842024
2022
2023
2024
Q1: 4.82
Med: 28.23
Q3: 76.62
Average+31 pts over 3 years
In 2024, the debt ratio of ATELIER PICTET (83.84) 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
41.71%2024
2022
2023
2024
Q1: 32.87%
Med: 46.51%
Q3: 61.17%
Average-39 pts over 3 years
In 2024, the financial autonomy of ATELIER PICTET (41.7%) 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
-3.95 years2024
2022
2023
2024
Q1: -1.9 years
Med: 0.27 years
Q3: 1.56 years
Excellent
In 2024, the repayment capacity of ATELIER PICTET (-3.95) 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 87.57. 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
87.573
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-44.412
Liquidity indicators evolution ATELIER PICTET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2020
2022
2023
2024
Liquidity ratio
555.097
1079.645
1217.233
787.091
535.651
906.124
226.789
190.991
87.573
Interest coverage
0.168
0.171
0.049
0.032
None
None
-1.956
1.078
-44.412
Sector positioning
Liquidity ratio
87.572024
2022
2023
2024
Q1: 169.27
Med: 239.74
Q3: 374.28
Watch-37 pts over 3 years
In 2024, the liquidity ratio of ATELIER PICTET (87.57) 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
-44.41x2024
2022
2023
2024
Q1: -2.12x
Med: 1.32x
Q3: 5.27x
Watch
In 2024, the interest coverage of ATELIER PICTET (-44.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 139 days. Excellent situation: suppliers finance 61 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 101 days of revenue, i.e. 283 k€ to permanently finance.
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
283 484 €
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
78 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
139 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
4 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
101 j
WCR and payment terms evolution ATELIER PICTET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2020
2022
2023
2024
Operating WCR
273 969 €
216 478 €
-227 765 €
137 510 €
0 €
0 €
252 846 €
444 853 €
283 484 €
Inventory turnover (days)
13
12
13
21
0
0
31
8
4
Customer payment term (days)
52
31
11
17
0
0
47
54
78
Supplier payment term (days)
54
14
21
54
0
0
28
74
139
Positioning of ATELIER PICTET in its sector
Comparison with sector Façonnage et transformation du verre plat
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of ATELIER PICTET is estimated at
129 992 €
(range 89 674€ - 386 547€).
The price/revenue ratio is 0.13x
(conservative valuation).
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
228 transactions
89k€129k€386k€
129 992 €Range: 89 674€ - 386 547€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
1 014 835 €
×
0.13x
=129 993 €
Range: 89 675€ - 386 547€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 228 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 (Façonnage et transformation du verre plat)
Compare ATELIER PICTET with other companies in the same sector:
The headquarters of ATELIER PICTET is located in SAINT-DENIS (93200), in the department Seine-Saint-Denis.
Where to find the tax return of ATELIER PICTET ?
The tax return of ATELIER PICTET 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 PICTET operate?
ATELIER PICTET operates in the sector Façonnage et transformation du verre plat (NAF code 23.12Z). 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