Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-01-20 (9 years)Status: ActiveBusiness sector: Études de marché et sondagesLocation: NANTES (44000), Loire-Atlantique
ATLANTIC PUFFIN FRANCE : revenue, balance sheet and financial ratios
ATLANTIC PUFFIN FRANCE is a French company
founded 9 years ago,
specialized in the sector Études de marché et sondages.
Based in NANTES (44000),
this company of category PME
shows in 2020 a revenue of 107 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATLANTIC PUFFIN FRANCE (SIREN 825168628)
Indicator
2020
2019
2018
Revenue
106 991 €
117 455 €
90 327 €
Net income
94 140 €
82 548 €
25 387 €
EBITDA
99 073 €
99 408 €
69 871 €
Net margin
88.0%
70.3%
28.1%
Revenue and income statement
In 2020, ATLANTIC PUFFIN FRANCE achieves revenue of 107 k€. Over the period 2018-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Slight decline of -9% vs 2019. After deducting consumption (0 €), gross margin stands at 107 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 99 k€, representing 92.6% of revenue. Positive scissor effect: EBITDA margin improves by +8.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 94 k€, i.e. 88.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
106 991 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
106 991 €
EBITDA (2020)
?
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
99 073 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
95 804 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
94 140 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
92.6%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 91.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2020)
?
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
0.0%
Cash flow / Revenue (2020)
?
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
90.967%
Repayment capacity (2020)
?
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
0.0
Solvency indicators evolution ATLANTIC PUFFIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
Debt ratio
-100.029
-191.154
0.0
Financial autonomy
154.019
169.946
0.0
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
68.362%
81.286%
90.967%
Sector positioning
Debt ratio
0.02020
2018
2019
2020
Q1: 0.0
Med: 3.62
Q3: 55.31
Excellent
In 2020, the debt ratio of ATLANTIC PUFFIN FRANCE (0.00) 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
0.0%2020
2018
2019
2020
Q1: 7.46%
Med: 33.5%
Q3: 55.43%
Watch-50 pts over 3 years
In 2020, the financial autonomy of ATLANTIC PUFFIN FRANCE (0.0%) 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
0.0 years2020
2018
2019
2020
Q1: -0.05 years
Med: 0.0 years
Q3: 0.58 years
Good+25 pts over 3 years
In 2020, the repayment capacity of ATLANTIC PUFFIN FRANCE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 120.67. 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 3.8x. Financial charges are adequately covered by operations.
Liquidity ratio (2020)
?
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
120.665
Interest coverage (2020)
?
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
3.836
Liquidity indicators evolution ATLANTIC PUFFIN FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
Liquidity ratio
31.74
52.835
120.665
Interest coverage
0.315
0.0
3.836
Sector positioning
Liquidity ratio
120.672020
2018
2019
2020
Q1: 130.87
Med: 208.04
Q3: 368.29
Watch+16 pts over 3 years
In 2020, the liquidity ratio of ATLANTIC PUFFIN FRANCE (120.67) 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
3.84x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.43x
Excellent+19 pts over 3 years
In 2020, the interest coverage of ATLANTIC PUFFIN FRANCE (3.8x) 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: 411 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 397 days. The company must finance 14 days of gap between collections and payments. WCR is negative (-190 days): operations structurally generate cash. Over 2018-2020, WCR increased by +72%, requiring additional financing.
Operating WCR (2020)
?
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
-56 420 €
Customer credit (2020)
?
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
411 j
Supplier credit (2020)
?
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
397 j
Inventory turnover (2020)
?
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 in days of revenue (2020)
?
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
-190 j
WCR and payment terms evolution ATLANTIC PUFFIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
Operating WCR
-198 263 €
-97 089 €
-56 420 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
92
110
411
Supplier payment term (days)
451
167
397
Positioning of ATLANTIC PUFFIN FRANCE in its sector
Comparison with sector Études de marché et sondages
Valuation estimate
Based on 107 transactions of similar company sales
(all years),
the value of ATLANTIC PUFFIN FRANCE is estimated at
187 682 €
(range 66 724€ - 441 028€).
With an EBITDA of 99 073€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.23x
(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 value2020
107 transactions
66k€187k€441k€
187 682 €Range: 66 724€ - 441 028€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
99 073 €×2.6x
Estimation256 466 €
93 702€ - 587 522€
Revenue Multiple30%
106 991 €×0.23x
Estimation24 173 €
9 953€ - 42 041€
Net Income Multiple20%
94 140 €×2.8x
Estimation260 987 €
84 435€ - 673 274€
How is this estimate calculated?
This estimate is based on the analysis of 107 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 (Études de marché et sondages)
Compare ATLANTIC PUFFIN FRANCE with other companies in the same sector:
Frequently asked questions about ATLANTIC PUFFIN FRANCE
What is the revenue of ATLANTIC PUFFIN FRANCE ?
The revenue of ATLANTIC PUFFIN FRANCE in 2020 is 107 k€.
Is ATLANTIC PUFFIN FRANCE profitable?
Yes, ATLANTIC PUFFIN FRANCE generated a net profit of 94 k€ in 2020.
Where is the headquarters of ATLANTIC PUFFIN FRANCE ?
The headquarters of ATLANTIC PUFFIN FRANCE is located in NANTES (44000), in the department Loire-Atlantique.
Where to find the tax return of ATLANTIC PUFFIN FRANCE ?
The tax return of ATLANTIC PUFFIN FRANCE 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 PUFFIN FRANCE operate?
ATLANTIC PUFFIN FRANCE operates in the sector Études de marché et sondages (NAF code 73.20Z). 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