Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1982-01-01 (44 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: LA HAYE (50250), Manche
ATLANTIQUE PACKAGING COTENTIN : revenue, balance sheet and financial ratios
ATLANTIQUE PACKAGING COTENTIN is a French company
founded 44 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in LA HAYE (50250),
this company of category ETI
shows in 2024 a revenue of 23.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATLANTIQUE PACKAGING COTENTIN (SIREN 323960252)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
23 555 816 €
23 699 150 €
27 325 119 €
27 839 753 €
39 662 360 €
43 359 519 €
45 187 477 €
43 664 009 €
39 032 070 €
Net income
1 599 032 €
1 462 533 €
1 735 237 €
1 645 917 €
3 775 083 €
3 798 902 €
3 830 499 €
3 712 043 €
2 563 284 €
EBITDA
3 489 685 €
2 803 742 €
4 255 859 €
3 610 585 €
7 677 235 €
8 210 143 €
8 021 107 €
7 313 856 €
5 135 403 €
Net margin
6.8%
6.2%
6.4%
5.9%
9.5%
8.8%
8.5%
8.5%
6.6%
Revenue and income statement
In 2024, ATLANTIQUE PACKAGING COTENTIN achieves revenue of 23.6 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.1%). Slight decline of -1% vs 2023. After deducting consumption (11.1 M€), gross margin stands at 12.5 M€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.5 M€, representing 14.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.0 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.6 M€, i.e. 6.8% 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
23 555 816 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 475 871 €
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
3 489 685 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 589 767 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 599 032 €
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
14.8%
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 14%. 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 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.9% 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 (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
14.211%
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
63.63%
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
10.884%
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
0.417
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
41.664
37.812
50.853
48.695
40.116
45.235
34.887
25.768
14.211
Financial autonomy
46.332
47.541
45.589
48.873
52.354
49.135
53.286
56.419
63.63
Repayment capacity
1.072
0.773
1.031
0.928
0.789
1.255
0.794
1.001
0.417
Cash flow / Revenue
7.905%
9.848%
10.472%
11.945%
12.557%
9.501%
11.205%
7.3%
10.884%
Sector positioning
Debt ratio
14.212024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Good-12 pts over 3 years
In 2024, the debt ratio of ATLANTIQUE PACKAGING COTE... (14.21) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
63.63%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Good+9 pts over 3 years
In 2024, the financial autonomy of ATLANTIQUE PACKAGING COTE... (63.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.42 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Good-8 pts over 3 years
In 2024, the repayment capacity of ATLANTIQUE PACKAGING COTE... (0.42) 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 231.65. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
231.651
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
205.231
195.668
0.0
249.51
267.518
245.007
241.109
215.778
231.651
Interest coverage
1.499
0.902
0.897
1.081
0.872
1.791
1.245
1.703
1.541
Sector positioning
Liquidity ratio
231.652024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Good
In 2024, the liquidity ratio of ATLANTIQUE PACKAGING COTE... (231.65) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.54x2024
2022
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Good
In 2024, the interest coverage of ATLANTIQUE PACKAGING COTE... (1.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 37 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 34 days of revenue, i.e. 2.3 M€ to permanently finance. Notable WCR improvement over the period (-64%), 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
2 250 523 €
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
30 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
29 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
37 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
34 j
WCR and payment terms evolution ATLANTIQUE PACKAGING COTENTIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 193 219 €
7 887 903 €
-4 042 020 €
6 542 084 €
5 091 854 €
6 218 566 €
6 091 589 €
3 414 100 €
2 250 523 €
Inventory turnover (days)
25
28
0
20
23
41
44
33
37
Customer payment term (days)
17
35
0
37
27
29
25
35
30
Supplier payment term (days)
40
34
36
25
24
34
38
42
29
Positioning of ATLANTIQUE PACKAGING COTENTIN in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of ATLANTIQUE PACKAGING COTENTIN is estimated at
12 588 295 €
(range 6 444 627€ - 24 829 063€).
With an EBITDA of 3 489 685€, 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
6444k€12588k€24829k€
12 588 295 €Range: 6 444 627€ - 24 829 063€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 489 685 €×4.9x
Estimation17 102 990 €
9 314 173€ - 32 752 347€
Revenue Multiple30%
23 555 816 €×0.25x
Estimation5 866 961 €
3 358 728€ - 11 292 961€
Net Income Multiple20%
1 599 032 €×7.1x
Estimation11 383 561 €
3 899 613€ - 25 325 007€
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 ATLANTIQUE PACKAGING COTENTIN with other companies in the same sector:
Frequently asked questions about ATLANTIQUE PACKAGING COTENTIN
What is the revenue of ATLANTIQUE PACKAGING COTENTIN ?
The revenue of ATLANTIQUE PACKAGING COTENTIN in 2024 is 23.6 M€.
Is ATLANTIQUE PACKAGING COTENTIN profitable?
Yes, ATLANTIQUE PACKAGING COTENTIN generated a net profit of 1.6 M€ in 2024.
Where is the headquarters of ATLANTIQUE PACKAGING COTENTIN ?
The headquarters of ATLANTIQUE PACKAGING COTENTIN is located in LA HAYE (50250), in the department Manche.
Where to find the tax return of ATLANTIQUE PACKAGING COTENTIN ?
The tax return of ATLANTIQUE PACKAGING COTENTIN 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 ATLANTIQUE PACKAGING COTENTIN operate?
ATLANTIQUE PACKAGING COTENTIN 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