Employees: 21 (2023.0)Legal category: 5202Size: PMECreation date: 1997-11-04 (28 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75008), Paris
ATLANTIC BLUE COMPAGNIE : revenue, balance sheet and financial ratios
ATLANTIC BLUE COMPAGNIE is a French company
founded 28 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATLANTIC BLUE COMPAGNIE (SIREN 414776534)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
4 596 864 €
5 500 326 €
5 342 065 €
1 238 790 €
5 621 326 €
5 781 693 €
5 751 383 €
887 690 €
2 969 641 €
4 683 795 €
Net income
-394 477 €
-119 536 €
27 786 €
18 551 €
-101 582 €
-65 639 €
-78 136 €
-173 106 €
-1 517 745 €
-382 030 €
EBITDA
-464 002 €
-88 754 €
155 114 €
118 012 €
-25 003 €
-1 673 €
33 851 €
-492 629 €
-1 224 530 €
-300 089 €
Net margin
-8.6%
-2.2%
0.5%
1.5%
-1.8%
-1.1%
-1.4%
-19.5%
-51.1%
-8.2%
Revenue and income statement
In 2024, ATLANTIC BLUE COMPAGNIE achieves revenue of 4.6 M€. Activity remains stable over the period (CAGR: -0.2%). Significant drop of -16% vs 2023. After deducting consumption (1.1 M€), gross margin stands at 3.5 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -464 k€, representing -10.1% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -423%, reducing margin by 8.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -394 k€ (-8.6% 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
4 596 864 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 499 943 €
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
-464 002 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-509 676 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-394 477 €
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
-10.1%
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 -166%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -57%. 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
-165.58%
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
-57.086%
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
-10.232%
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
-3.844
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ATLANTIC BLUE COMPAGNIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-112.604
-127.096
-180.634
-120.136
-119.049
-117.428
-427.778
-448.246
-269.601
-165.58
Financial autonomy
-322.882
-225.222
-66.999
-256.824
-275.903
-285.072
-20.283
-18.862
-31.393
-57.086
Repayment capacity
-19.997
-6.919
-2.278
332.854
153.563
-341.045
38.33
15.996
-16.207
-3.844
Cash flow / Revenue
-6.172%
-41.145%
-55.175%
0.451%
0.972%
-0.449%
3.196%
3.014%
-2.109%
-10.232%
Sector positioning
Debt ratio
-165.582024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Excellent
In 2024, the debt ratio of ATLANTIC BLUE COMPAGNIE (-165.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-57.09%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average
In 2024, the financial autonomy of ATLANTIC BLUE COMPAGNIE (-57.1%) 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
-3.84 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ATLANTIC BLUE COMPAGNIE (-3.84) 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 72.55. 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
72.551
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
-2.429
Liquidity indicators evolution ATLANTIC BLUE COMPAGNIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
82.571
91.856
81.989
85.758
83.44
0.0
0.0
0.0
0.0
72.551
Interest coverage
-0.913
-0.05
0.0
-0.266
-1.136
0.0
5.045
73.132
-13.869
-2.429
Sector positioning
Liquidity ratio
72.552024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average+7 pts over 3 years
In 2024, the liquidity ratio of ATLANTIC BLUE COMPAGNIE (72.55) 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
-2.43x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-50 pts over 3 years
In 2024, the interest coverage of ATLANTIC BLUE COMPAGNIE (-2.4x) 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. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-36 days): operations structurally generate cash. Notable WCR improvement over the period (-743%), 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
-465 708 €
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
5 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
51 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
10 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
-36 j
WCR and payment terms evolution ATLANTIC BLUE COMPAGNIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-55 269 €
-18 768 €
-43 026 €
43 653 €
38 217 €
-627 790 €
-652 929 €
-610 278 €
-589 800 €
-465 708 €
Inventory turnover (days)
10
18
0
9
10
0
0
0
0
10
Customer payment term (days)
11
19
7
7
3
0
0
0
0
5
Supplier payment term (days)
46
99
58
78
68
70
94
48
48
51
Positioning of ATLANTIC BLUE COMPAGNIE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of ATLANTIC BLUE COMPAGNIE is estimated at
2 619 448 €
(range 1 521 684€ - 3 856 894€).
The price/revenue ratio is 0.57x
(in line with sector norms).
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
698 transactions
1521k€2619k€3856k€
2 619 448 €Range: 1 521 684€ - 3 856 894€
NAF 5 année 2024
Valuation method used
Revenue Multiple
4 596 864 €
×
0.57x
=2 619 449 €
Range: 1 521 685€ - 3 856 894€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration traditionnelle)
Compare ATLANTIC BLUE COMPAGNIE with other companies in the same sector:
Frequently asked questions about ATLANTIC BLUE COMPAGNIE
What is the revenue of ATLANTIC BLUE COMPAGNIE ?
The revenue of ATLANTIC BLUE COMPAGNIE in 2024 is 4.6 M€.
Is ATLANTIC BLUE COMPAGNIE profitable?
ATLANTIC BLUE COMPAGNIE recorded a net loss in 2024.
Where is the headquarters of ATLANTIC BLUE COMPAGNIE ?
The headquarters of ATLANTIC BLUE COMPAGNIE is located in PARIS (75008), in the department Paris.
Where to find the tax return of ATLANTIC BLUE COMPAGNIE ?
The tax return of ATLANTIC BLUE COMPAGNIE 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 ATLANTIC BLUE COMPAGNIE operate?
ATLANTIC BLUE COMPAGNIE operates in the sector Restauration traditionnelle (NAF code 56.10A). 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