Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1994-06-15 (31 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: CARBON-BLANC (33560), Gironde
ATLANTIC ROUTE : revenue, balance sheet and financial ratios
ATLANTIC ROUTE is a French company
founded 31 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in CARBON-BLANC (33560),
this company of category ETI
shows in 2024 a revenue of 29.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATLANTIC ROUTE (SIREN 397595273)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
29 897 891 €
28 579 924 €
27 262 786 €
27 264 043 €
23 985 910 €
27 726 952 €
25 295 954 €
22 998 044 €
20 671 382 €
Net income
348 323 €
753 756 €
1 015 258 €
779 269 €
660 345 €
855 429 €
1 037 350 €
1 068 465 €
858 978 €
EBITDA
1 191 698 €
1 573 786 €
1 797 202 €
2 209 618 €
977 262 €
1 236 046 €
1 747 111 €
1 638 835 €
269 119 €
Net margin
1.2%
2.6%
3.7%
2.9%
2.8%
3.1%
4.1%
4.6%
4.2%
Revenue and income statement
In 2024, ATLANTIC ROUTE achieves revenue of 29.9 M€. Revenue is growing positively over 9 years (CAGR: +4.7%). Vs 2023: +5%. After deducting consumption (8.0 M€), gross margin stands at 21.9 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 4.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 348 k€, i.e. 1.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
29 897 891 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 855 555 €
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
1 191 698 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
319 231 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
348 323 €
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
4.0%
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
86.089%
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
26.766%
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
4.551%
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
2.861
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
26.703
36.014
27.838
30.005
29.017
35.139
30.325
68.388
86.089
Financial autonomy
43.989
33.275
33.441
33.345
30.295
32.879
35.297
28.949
26.766
Repayment capacity
32.277
1.085
0.639
1.278
1.35
1.041
0.975
2.336
2.861
Cash flow / Revenue
0.222%
6.648%
7.979%
3.809%
3.947%
5.659%
5.584%
4.903%
4.551%
Sector positioning
Debt ratio
86.092024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Average+23 pts over 3 years
In 2024, the debt ratio of ATLANTIC ROUTE (86.09) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
26.77%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Average-15 pts over 3 years
In 2024, the financial autonomy of ATLANTIC ROUTE (26.8%) 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
2.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Average+16 pts over 3 years
In 2024, the repayment capacity of ATLANTIC ROUTE (2.86) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 150.48. 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 12.2x. 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
150.48
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
12.179
Liquidity indicators evolution ATLANTIC ROUTE
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
206.06
162.769
157.847
152.496
138.665
155.197
157.493
143.058
150.48
Interest coverage
7.023
1.041
0.833
1.143
1.675
0.927
1.288
2.116
12.179
Sector positioning
Liquidity ratio
150.482024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Average
In 2024, the liquidity ratio of ATLANTIC ROUTE (150.48) 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
12.18x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Excellent+19 pts over 3 years
In 2024, the interest coverage of ATLANTIC ROUTE (12.2x) 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: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 74 days of revenue, i.e. 6.2 M€ to permanently finance.
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
6 185 874 €
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
73 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
73 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
1 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
74 j
WCR and payment terms evolution ATLANTIC ROUTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 178 344 €
6 962 198 €
7 359 099 €
7 290 247 €
6 936 725 €
5 461 533 €
6 999 175 €
6 991 793 €
6 185 874 €
Inventory turnover (days)
2
1
1
1
1
0
1
0
1
Customer payment term (days)
66
92
85
80
100
82
78
71
73
Supplier payment term (days)
69
86
81
68
96
69
70
83
73
Positioning of ATLANTIC ROUTE in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of ATLANTIC ROUTE is estimated at
1 566 862 €
(range 978 328€ - 3 962 636€).
With an EBITDA of 1 191 698€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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
67 tx
978k€1566k€3962k€
1 566 862 €Range: 978 328€ - 3 962 636€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 191 698 €×0.6x
Estimation671 166 €
327 256€ - 3 072 322€
Revenue Multiple30%
29 897 891 €×0.13x
Estimation4 032 136 €
2 679 864€ - 7 687 074€
Net Income Multiple20%
348 323 €×0.3x
Estimation108 193 €
53 708€ - 601 764€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Construction de routes et autoroutes)
Compare ATLANTIC ROUTE with other companies in the same sector:
Yes, ATLANTIC ROUTE generated a net profit of 348 k€ in 2024.
Where is the headquarters of ATLANTIC ROUTE ?
The headquarters of ATLANTIC ROUTE is located in CARBON-BLANC (33560), in the department Gironde.
Where to find the tax return of ATLANTIC ROUTE ?
The tax return of ATLANTIC ROUTE 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 ROUTE operate?
ATLANTIC ROUTE operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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