Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2011-02-11 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LYON (69004), Rhone
ATO SOLAIRE 1 : revenue, balance sheet and financial ratios
ATO SOLAIRE 1 is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in LYON (69004),
this company of category GE
shows in 2024 a revenue of 46 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATO SOLAIRE 1 (SIREN 530767516)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
46 135 €
63 626 €
62 298 €
60 747 €
68 803 €
72 999 €
23 996 €
19 291 €
N/C
Net income
-106 188 €
-31 663 €
-8 185 €
-36 714 €
-31 090 €
-28 013 €
-38 301 €
-24 541 €
-14 995 €
EBITDA
2 573 €
33 649 €
48 977 €
24 388 €
37 570 €
48 911 €
5 907 €
2 766 €
-14 800 €
Net margin
-230.2%
-49.8%
-13.1%
-60.4%
-45.2%
-38.4%
-159.6%
-127.2%
N/C
Revenue and income statement
In 2024, ATO SOLAIRE 1 achieves revenue of 46 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.3%. Significant drop of -27% vs 2023. After deducting consumption (0 €), gross margin stands at 46 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 3 k€, representing 5.6% of revenue. Warning negative scissor effect: despite revenue change (-27%), EBITDA varies by -92%, reducing margin by 47.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -106 k€ (-230.2% 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
46 135 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
46 135 €
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
2 573 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-42 612 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-106 188 €
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
5.6%
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 -1107%. 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 -9%. 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
-1107.212%
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
-9.16%
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
-139.835%
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
-31.355
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
-898.495
-628.005
-1263.87
-1585.047
-1530.298
-1043.59
-1119.833
-1287.614
-1107.212
Financial autonomy
-11.272
-13.087
-8.268
-6.132
-6.711
-10.022
-9.66
-8.318
-9.16
Repayment capacity
-21.304
141.013
74.764
16.358
21.678
30.229
14.682
68.354
-31.355
Cash flow / Revenue
None%
10.409%
40.928%
64.447%
51.758%
37.156%
71.458%
23.885%
-139.835%
Sector positioning
Debt ratio
-1107.212024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of ATO SOLAIRE 1 (-1107.21) 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
-9.16%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average+6 pts over 3 years
In 2024, the financial autonomy of ATO SOLAIRE 1 (-9.2%) 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
-31.36 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of ATO SOLAIRE 1 (-31.36) 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 100.37. 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 2308.8x. 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
100.373
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
2308.784
Liquidity indicators evolution ATO SOLAIRE 1
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
263.015
37.233
124.169
150.223
343.172
117.5
334.231
990.86
100.373
Interest coverage
-1.311
27.368
27.527
3.813
5.212
7.45
9.108
54.843
2308.784
Sector positioning
Liquidity ratio
100.372024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-29 pts over 3 years
In 2024, the liquidity ratio of ATO SOLAIRE 1 (100.37) 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
2308.78x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+10 pts over 3 years
In 2024, the interest coverage of ATO SOLAIRE 1 (2308.8x) 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: 207 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 889 days. Excellent situation: suppliers finance 682 days of the operating cycle (retail model). WCR is negative (-294 days): operations structurally generate 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
-37 708 €
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
207 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
889 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
0 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
-294 j
WCR and payment terms evolution ATO SOLAIRE 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
15 153 €
-23 671 €
-30 738 €
-8 161 €
-94 217 €
-114 891 €
-41 538 €
-37 708 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
300
301
360
435
134
90
200
207
Supplier payment term (days)
646
3173
191
139
267
254
116
74
889
Positioning of ATO SOLAIRE 1 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ATO SOLAIRE 1 is estimated at
15 860 €
(range 2 783€ - 75 339€).
With an EBITDA of 2 573€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
2k€15k€75k€
15 860 €Range: 2 783€ - 75 339€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 573 €×2.4x
Estimation6 226 €
683€ - 23 360€
Revenue Multiple30%
46 135 €×0.69x
Estimation31 918 €
6 284€ - 161 973€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare ATO SOLAIRE 1 with other companies in the same sector:
The headquarters of ATO SOLAIRE 1 is located in LYON (69004), in the department Rhone.
Where to find the tax return of ATO SOLAIRE 1 ?
The tax return of ATO SOLAIRE 1 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 ATO SOLAIRE 1 operate?
ATO SOLAIRE 1 operates in the sector Production d'électricité (NAF code 35.11Z). 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