Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-09-01 (23 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: EPINAL (88000), Vosges
ATELIERS VALENTIN : revenue, balance sheet and financial ratios
ATELIERS VALENTIN is a French company
founded 23 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in EPINAL (88000),
this company of category PME
shows in 2021 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATELIERS VALENTIN (SIREN 443147293)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
4 615 567 €
2 965 479 €
4 380 335 €
3 137 306 €
3 346 317 €
Net income
121 816 €
92 421 €
-118 849 €
-317 489 €
96 740 €
22 044 €
48 390 €
EBITDA
N/C
N/C
34 717 €
-178 861 €
238 107 €
72 946 €
204 064 €
Net margin
N/C
N/C
-2.6%
-10.7%
2.2%
0.7%
1.4%
Revenue and income statement
In 2023, ATELIERS VALENTIN generates positive net income of 122 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 48 k€ -> 122 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 816 €
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 208%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
208.059%
Financial autonomy (2023)
?
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
18.015%
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
49.01
51.467
56.41
173.325
271.557
204.736
208.059
Financial autonomy
34.773
39.265
33.276
21.153
17.58
18.535
18.015
Repayment capacity
1.763
1.879
1.773
-6.489
39.438
None
None
Cash flow / Revenue
3.426%
2.731%
3.864%
-4.652%
0.596%
None%
None%
Sector positioning
Debt ratio
208.062023
2021
2022
2023
Q1: 4.19
Med: 21.58
Q3: 56.76
Watch
In 2023, the debt ratio of ATELIERS VALENTIN (208.06) 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
18.02%2023
2021
2022
2023
Q1: 20.51%
Med: 40.13%
Q3: 56.97%
Average
In 2023, the financial autonomy of ATELIERS VALENTIN (18.0%) 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
39.44 years2021
2021
Q1: 0.0 years
Med: 0.39 years
Q3: 2.51 years
Watch
In 2021, the repayment capacity of ATELIERS VALENTIN (39.44) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 161.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
161.966
Liquidity indicators evolution ATELIERS VALENTIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
154.879
172.23
163.352
216.007
241.406
207.427
161.966
Interest coverage
4.578
11.428
7.818
-4.195
41.954
None
None
Sector positioning
Liquidity ratio
161.972023
2021
2022
2023
Q1: 159.56
Med: 221.84
Q3: 308.26
Average-32 pts over 3 years
In 2023, the liquidity ratio of ATELIERS VALENTIN (161.97) 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
41.95x2021
2021
Q1: 0.0x
Med: 0.36x
Q3: 2.5x
Excellent
In 2021, the interest coverage of ATELIERS VALENTIN (42.0x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 ATELIERS VALENTIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 281 606 €
1 319 425 €
1 530 007 €
1 115 168 €
1 406 548 €
0 €
0 €
Inventory turnover (days)
11
15
20
22
23
0
0
Customer payment term (days)
119
129
113
166
94
0
0
Supplier payment term (days)
97
71
78
69
47
0
0
Positioning of ATELIERS VALENTIN in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 122 662€ to 930 946€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
122k€347k€930k€
347 723 €Range: 122 662€ - 930 946€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 métallique et serrurerie)
Compare ATELIERS VALENTIN with other companies in the same sector:
Frequently asked questions about ATELIERS VALENTIN
What is the revenue of ATELIERS VALENTIN ?
The revenue of ATELIERS VALENTIN in 2021 is 4.6 M€.
Is ATELIERS VALENTIN profitable?
Yes, ATELIERS VALENTIN generated a net profit of 122 k€ in 2023.
Where is the headquarters of ATELIERS VALENTIN ?
The headquarters of ATELIERS VALENTIN is located in EPINAL (88000), in the department Vosges.
Where to find the tax return of ATELIERS VALENTIN ?
The tax return of ATELIERS VALENTIN 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 VALENTIN operate?
ATELIERS VALENTIN operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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