Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-05-15 (11 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: PLACHY-BUYON (80160), Somme
ATOUT PAYSAGE : revenue, balance sheet and financial ratios
ATOUT PAYSAGE is a French company
founded 11 years ago,
specialized in the sector Services d'aménagement paysager .
Based in PLACHY-BUYON (80160),
this company of category PME
shows in 2022 a revenue of 67 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATOUT PAYSAGE (SIREN 802306241)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
66 516 €
95 453 €
87 441 €
103 578 €
90 803 €
91 066 €
93 825 €
Net income
17 863 €
6 620 €
4 473 €
454 €
-3 217 €
-5 594 €
3 594 €
5 833 €
EBITDA
N/C
9 587 €
8 837 €
1 085 €
3 717 €
522 €
6 555 €
9 751 €
Net margin
N/C
10.0%
4.7%
0.5%
-3.1%
-6.2%
3.9%
6.2%
Revenue and income statement
In 2023, ATOUT PAYSAGE generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 6 k€ -> 18 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 863 €
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 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
81.657%
Financial autonomy (2023)
?
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
49.724%
Asset age ratio (2023)
?
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
Debt ratio
123.844
27.733
137.667
146.086
116.642
42.892
81.16
81.657
Financial autonomy
33.779
56.574
35.659
32.24
17.73
42.595
47.747
49.724
Repayment capacity
1.981
0.833
-128.597
7.276
22.663
0.666
1.963
None
Cash flow / Revenue
9.052%
6.28%
-0.137%
1.622%
0.486%
8.833%
9.952%
None%
Sector positioning
Debt ratio
81.662023
2021
2022
2023
Q1: 5.28
Med: 31.0
Q3: 81.69
Average+22 pts over 3 years
In 2023, the debt ratio of ATOUT PAYSAGE (81.66) 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
49.72%2023
2021
2022
2023
Q1: 15.41%
Med: 34.96%
Q3: 53.46%
Good+9 pts over 3 years
In 2023, the financial autonomy of ATOUT PAYSAGE (49.7%) 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
1.96 years2022
2021
2022
Q1: 0.0 years
Med: 0.62 years
Q3: 1.92 years
Average+22 pts over 2 years
In 2022, the repayment capacity of ATOUT PAYSAGE (1.96) 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 439.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
439.408
Liquidity indicators evolution ATOUT PAYSAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
363.051
290.501
336.799
289.071
162.58
295.02
372.036
439.408
Interest coverage
2.266
2.471
76.437
5.677
10.23
1.222
4.078
None
Sector positioning
Liquidity ratio
439.412023
2021
2022
2023
Q1: 135.49
Med: 192.63
Q3: 298.68
Excellent
In 2023, the liquidity ratio of ATOUT PAYSAGE (439.41) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
4.08x2022
2021
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.21x
Excellent+12 pts over 2 years
In 2022, the interest coverage of ATOUT PAYSAGE (4.1x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution ATOUT PAYSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
5 163 €
6 881 €
11 330 €
5 514 €
2 157 €
658 €
3 324 €
0 €
Inventory turnover (days)
2
10
5
4
7
1
3
0
Customer payment term (days)
25
25
37
18
72
25
16
0
Supplier payment term (days)
31
12
16
11
36
30
21
0
Positioning of ATOUT PAYSAGE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of ATOUT PAYSAGE is estimated at
57 632 €
(range 17 133€ - 128 436€).
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 value2023
125 transactions
17k€57k€128k€
57 632 €Range: 17 133€ - 128 436€
NAF 5 all-time
Valuation method used
Net Income Multiple
17 863 €
×
3.2x
=57 633 €
Range: 17 134€ - 128 437€
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 125 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 (Services d'aménagement paysager )
Compare ATOUT PAYSAGE with other companies in the same sector:
Yes, ATOUT PAYSAGE generated a net profit of 18 k€ in 2023.
Where is the headquarters of ATOUT PAYSAGE ?
The headquarters of ATOUT PAYSAGE is located in PLACHY-BUYON (80160), in the department Somme.
Where to find the tax return of ATOUT PAYSAGE ?
The tax return of ATOUT PAYSAGE 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 ATOUT PAYSAGE operate?
ATOUT PAYSAGE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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