Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-02-07 (18 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: QUINCAMPOIX (76230), Seine-Maritime
ATRIUM DEVELOPPEMENT : revenue, balance sheet and financial ratios
ATRIUM DEVELOPPEMENT is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in QUINCAMPOIX (76230),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATRIUM DEVELOPPEMENT (SIREN 502669468)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
1 210 169 €
1 212 966 €
1 211 058 €
N/C
963 245 €
967 691 €
818 360 €
818 389 €
Net income
517 247 €
413 412 €
278 688 €
254 403 €
238 995 €
64 347 €
93 962 €
706 €
EBITDA
5 216 €
16 428 €
77 052 €
N/C
9 590 €
74 308 €
-15 129 €
-22 432 €
Net margin
42.7%
34.1%
23.0%
N/C
24.8%
6.6%
11.5%
0.1%
Revenue and income statement
In 2024, ATRIUM DEVELOPPEMENT achieves revenue of 1.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.0%. Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 1.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5 k€, representing 0.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 517 k€, i.e. 42.7% 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
1 210 169 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 210 169 €
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
5 216 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 809 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
517 247 €
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
0.4%
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 5%. 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 82%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 41.8% 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
4.88%
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
81.882%
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
41.788%
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
0.056
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
2019
2020
2021
2022
2023
2024
Debt ratio
16.254
34.757
62.823
18.02
131.185
39.715
13.873
4.88
Financial autonomy
46.135
65.703
49.216
64.615
32.492
51.639
63.529
81.882
Repayment capacity
-1.527
1.575
6.202
0.376
None
0.553
0.1
0.056
Cash flow / Revenue
-3.428%
9.64%
4.528%
22.834%
None%
22.418%
32.501%
41.788%
Sector positioning
Debt ratio
4.882024
2022
2023
2024
Q1: 0.06
Med: 14.7
Q3: 89.68
Good-21 pts over 3 years
In 2024, the debt ratio of ATRIUM DEVELOPPEMENT (4.88) 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
81.88%2024
2022
2023
2024
Q1: 11.6%
Med: 51.93%
Q3: 85.2%
Good+23 pts over 3 years
In 2024, the financial autonomy of ATRIUM DEVELOPPEMENT (81.9%) 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
0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Good-20 pts over 3 years
In 2024, the repayment capacity of ATRIUM DEVELOPPEMENT (0.06) 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 197.58. 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 24.8x. 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
197.578
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
2019
2020
2021
2022
2023
2024
Liquidity ratio
272.172
192.21
184.687
85.808
130.05
93.025
82.313
197.578
Interest coverage
-15.38
-15.56
3.001
15.078
None
2.17
24.976
24.789
Sector positioning
Liquidity ratio
197.582024
2022
2023
2024
Q1: 116.89
Med: 458.52
Q3: 2176.32
Average+6 pts over 3 years
In 2024, the liquidity ratio of ATRIUM DEVELOPPEMENT (197.58) 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
24.79x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.91x
Excellent
In 2024, the interest coverage of ATRIUM DEVELOPPEMENT (24.8x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Excellent situation: suppliers finance 33 days of the operating cycle (retail model). Overall, WCR represents 85 days of revenue, i.e. 287 k€ to permanently finance. Over 2016-2024, WCR increased by +148%, requiring additional financing.
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
287 282 €
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
5 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
38 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
85 j
WCR and payment terms evolution ATRIUM DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
115 884 €
69 217 €
221 311 €
71 598 €
0 €
131 606 €
90 330 €
287 282 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
25
29
65
8
0
10
8
5
Supplier payment term (days)
21
25
61
42
0
69
71
38
Positioning of ATRIUM DEVELOPPEMENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of ATRIUM DEVELOPPEMENT is estimated at
1 133 804 €
(range 405 330€ - 2 947 086€).
With an EBITDA of 5 216€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
405k€1133k€2947k€
1 133 804 €Range: 405 330€ - 2 947 086€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 216 €×5.0x
Estimation26 243 €
4 518€ - 43 415€
Revenue Multiple30%
1 210 169 €×0.38x
Estimation456 982 €
217 811€ - 922 945€
Net Income Multiple20%
517 247 €×9.5x
Estimation4 917 943 €
1 688 641€ - 13 242 479€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare ATRIUM DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about ATRIUM DEVELOPPEMENT
What is the revenue of ATRIUM DEVELOPPEMENT ?
The revenue of ATRIUM DEVELOPPEMENT in 2024 is 1.2 M€.
Is ATRIUM DEVELOPPEMENT profitable?
Yes, ATRIUM DEVELOPPEMENT generated a net profit of 517 k€ in 2024.
Where is the headquarters of ATRIUM DEVELOPPEMENT ?
The headquarters of ATRIUM DEVELOPPEMENT is located in QUINCAMPOIX (76230), in the department Seine-Maritime.
Where to find the tax return of ATRIUM DEVELOPPEMENT ?
The tax return of ATRIUM DEVELOPPEMENT 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 ATRIUM DEVELOPPEMENT operate?
ATRIUM DEVELOPPEMENT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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