Employees: 31 (2023.0)Legal category: SA (autres)Size: GECreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: OULLINS-PIERRE-BENITE (69310), Rhone
ATELIERS A.S. : revenue, balance sheet and financial ratios
ATELIERS A.S. is a French company
founded 72 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in OULLINS-PIERRE-BENITE (69310),
this company of category GE
shows in 2024 a revenue of 35.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIERS A.S. (SIREN 954503843)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
35 527 433 €
33 804 244 €
32 818 363 €
26 879 237 €
20 029 398 €
27 603 125 €
28 114 741 €
27 606 436 €
24 945 655 €
Net income
-5 076 790 €
-4 256 034 €
488 664 €
-1 797 189 €
-6 704 005 €
2 664 372 €
1 823 058 €
2 461 602 €
108 689 €
EBITDA
792 194 €
898 438 €
5 526 387 €
2 291 494 €
-2 030 707 €
3 633 916 €
5 514 529 €
6 762 790 €
4 907 893 €
Net margin
-14.3%
-12.6%
1.5%
-6.7%
-33.5%
9.7%
6.5%
8.9%
0.4%
Revenue and income statement
In 2024, ATELIERS A.S. achieves revenue of 35.5 M€. Revenue is growing positively over 9 years (CAGR: +4.5%). Vs 2023: +5%. After deducting consumption (2.7 M€), gross margin stands at 32.9 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 792 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -5.1 M€ (-14.3% 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
35 527 433 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 863 109 €
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
792 194 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 515 424 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 076 790 €
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
2.2%
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 408%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
408.428%
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
12.518%
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
-5.616%
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
-11.153
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
0.0
2.947
0.0
0.0
0.006
30.15
15.471
135.383
408.428
Financial autonomy
58.552
54.934
62.578
58.25
49.402
41.351
39.112
24.808
12.518
Repayment capacity
0.0
0.103
0.0
0.0
0.0
2.437
0.579
-11.242
-11.153
Cash flow / Revenue
14.223%
18.281%
14.993%
2.251%
-15.593%
6.329%
12.153%
-3.715%
-5.616%
Sector positioning
Debt ratio
408.432024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Watch+44 pts over 3 years
In 2024, the debt ratio of ATELIERS A.S. (408.43) 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
12.52%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Watch-22 pts over 3 years
In 2024, the financial autonomy of ATELIERS A.S. (12.5%) 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.
Repayment capacity
-11.15 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Excellent-16 pts over 3 years
In 2024, the repayment capacity of ATELIERS A.S. (-11.15) 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 23.42. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 104.4x. Operating income very largely covers interest expenses: high safety margin.
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
23.424
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
104.436
Liquidity indicators evolution ATELIERS A.S.
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
71.445
106.269
71.569
93.293
27.97
39.825
35.946
27.839
23.424
Interest coverage
0.023
0.0
0.029
0.0
0.0
0.037
0.337
37.534
104.436
Sector positioning
Liquidity ratio
23.422024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Watch-16 pts over 3 years
In 2024, the liquidity ratio of ATELIERS A.S. (23.42) 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
104.44x2024
2022
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Excellent+43 pts over 3 years
In 2024, the interest coverage of ATELIERS A.S. (104.4x) 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. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 100 days of the operating cycle (retail model). Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-128 days): operations structurally generate cash. Notable WCR improvement over the period (-81%), freeing up cash.
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
-12 589 146 €
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
2 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
102 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
12 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
-128 j
WCR and payment terms evolution ATELIERS A.S.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-6 947 864 €
-3 534 176 €
-8 592 989 €
-4 949 240 €
-14 649 502 €
-12 355 041 €
-15 190 964 €
-13 265 461 €
-12 589 146 €
Inventory turnover (days)
9
8
7
5
10
9
12
14
12
Customer payment term (days)
45
71
54
13
42
38
33
5
2
Supplier payment term (days)
114
110
43
98
136
117
122
106
102
Positioning of ATELIERS A.S. in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of ATELIERS A.S. is estimated at
5 744 853 €
(range 3 221 149€ - 11 034 062€).
With an EBITDA of 792 194€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.25x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
72 tx
3221k€5744k€11034k€
5 744 853 €Range: 3 221 149€ - 11 034 062€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
792 194 €×4.9x
Estimation3 882 553 €
2 114 412€ - 7 435 116€
Revenue Multiple30%
35 527 433 €×0.25x
Estimation8 848 688 €
5 065 712€ - 17 032 308€
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare ATELIERS A.S. with other companies in the same sector:
The headquarters of ATELIERS A.S. is located in OULLINS-PIERRE-BENITE (69310), in the department Rhone.
Where to find the tax return of ATELIERS A.S. ?
The tax return of ATELIERS A.S. 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 ATELIERS A.S. operate?
ATELIERS A.S. operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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