ATELIER SICARD MENUISERIE : revenue, balance sheet and financial ratios
ATELIER SICARD MENUISERIE is a French company
founded 29 years ago,
specialized in the sector Fabrication de parquets assemblés.
Based in SENLIS (60300),
this company of category PME
shows in 2019 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIER SICARD MENUISERIE (SIREN 410905996)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 675 342 €
850 441 €
821 441 €
893 269 €
Net income
110 133 €
76 460 €
-78 098 €
-138 149 €
86 880 €
134 828 €
-18 168 €
-79 780 €
EBITDA
N/C
N/C
N/C
N/C
84 333 €
133 012 €
-48 961 €
-108 292 €
Net margin
N/C
N/C
N/C
N/C
5.2%
15.9%
-2.2%
-8.9%
Revenue and income statement
In 2024, ATELIER SICARD MENUISERIE generates positive net income of 110 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
110 133 €
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. 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
52.222%
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
30.671%
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
2023
2024
Debt ratio
27.726
7.254
1.194
0.959
60.103
119.612
56.434
52.222
Financial autonomy
53.293
56.213
36.521
55.467
34.981
21.051
34.633
30.671
Repayment capacity
-0.018
-2.131
0.034
0.05
None
None
None
None
Cash flow / Revenue
-10.179%
-0.239%
16.712%
5.003%
None%
None%
None%
None%
Sector positioning
Debt ratio
52.222024
2021
2023
2024
Q1: 29.28
Med: 52.22
Q3: 70.36
Good-39 pts over 3 years
In 2024, the debt ratio of ATELIER SICARD MENUISERIE (52.22) 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
30.67%2024
2021
2023
2024
Q1: 31.35%
Med: 48.68%
Q3: 56.32%
Watch+5 pts over 3 years
In 2024, the financial autonomy of ATELIER SICARD MENUISERIE (30.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 149.78. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
158.332
173.776
142.249
183.365
181.773
144.108
165.533
149.777
Interest coverage
-1.777
-5.911
0.861
0.0
None
None
None
None
Sector positioning
Liquidity ratio
149.782024
2021
2023
2024
Q1: 170.44
Med: 209.37
Q3: 386.35
Watch+6 pts over 3 years
In 2024, the liquidity ratio of ATELIER SICARD MENUISERIE (149.78) 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.
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 SICARD MENUISERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
343 516 €
173 012 €
143 444 €
310 977 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
58
78
261
63
0
0
0
0
Customer payment term (days)
45
38
33
0
0
0
0
0
Supplier payment term (days)
57
22
17
20
0
0
0
0
Positioning of ATELIER SICARD MENUISERIE in its sector
Comparison with sector Fabrication de parquets assemblés
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 127 212€ to 602 878€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
127k€224k€602k€
224 577 €Range: 127 212€ - 602 878€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 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 de parquets assemblés)
Compare ATELIER SICARD MENUISERIE with other companies in the same sector:
Frequently asked questions about ATELIER SICARD MENUISERIE
What is the revenue of ATELIER SICARD MENUISERIE ?
The revenue of ATELIER SICARD MENUISERIE in 2019 is 1.7 M€.
Is ATELIER SICARD MENUISERIE profitable?
Yes, ATELIER SICARD MENUISERIE generated a net profit of 110 k€ in 2024.
Where is the headquarters of ATELIER SICARD MENUISERIE ?
The headquarters of ATELIER SICARD MENUISERIE is located in SENLIS (60300), in the department Oise.
Where to find the tax return of ATELIER SICARD MENUISERIE ?
The tax return of ATELIER SICARD 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 SICARD MENUISERIE operate?
ATELIER SICARD MENUISERIE operates in the sector Fabrication de parquets assemblés (NAF code 16.22Z). 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