Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-02-06 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: LA TREMBLADE (17390), Charente-Maritime
CAP OUEST ATLANTIQUE : revenue, balance sheet and financial ratios
CAP OUEST ATLANTIQUE is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in LA TREMBLADE (17390),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAP OUEST ATLANTIQUE (SIREN 791255854)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 359 839 €
1 716 702 €
1 748 903 €
1 985 632 €
1 729 690 €
1 909 028 €
1 578 348 €
1 665 647 €
1 468 774 €
Net income
-319 327 €
-12 866 €
40 721 €
34 809 €
4 250 €
34 767 €
17 436 €
25 496 €
26 679 €
EBITDA
-82 993 €
-45 104 €
-63 569 €
-14 055 €
-33 969 €
-8 848 €
-13 638 €
9 653 €
20 454 €
Net margin
-23.5%
-0.7%
2.3%
1.8%
0.2%
1.8%
1.1%
1.5%
1.8%
Revenue and income statement
In 2024, CAP OUEST ATLANTIQUE achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -1.0%). Significant drop of -21% vs 2023. After deducting consumption (1.2 M€), gross margin stands at 177 k€, i.e. a rate of 13%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -83 k€, representing -6.1% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -84%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -319 k€ (-23.5% 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
1 359 839 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
176 824 €
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
-82 993 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 477 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-319 327 €
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
-6.1%
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 -482%. 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
-482.46%
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
-8.913%
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
-4.692%
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
-7.957
Solvency indicators evolution CAP OUEST ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
81.457
40.506
18.415
20.325
26.176
29.649
241.672
322.984
-482.46
Financial autonomy
31.872
45.879
42.444
42.535
35.305
45.441
14.37
14.997
-8.913
Repayment capacity
-49.003
-14.294
-2.349
-10.517
-3.733
-19.947
-81.367
-8.799
-7.957
Cash flow / Revenue
-0.526%
-0.841%
-2.542%
-0.553%
-2.233%
-0.437%
-0.385%
-4.546%
-4.692%
Sector positioning
Debt ratio
-482.462024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Excellent-50 pts over 3 years
In 2024, the debt ratio of CAP OUEST ATLANTIQUE (-482.46) 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
-8.91%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of CAP OUEST ATLANTIQUE (-8.9%) 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
-7.96 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of CAP OUEST ATLANTIQUE (-7.96) 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 132.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
132.513
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
-445.54
Liquidity indicators evolution CAP OUEST ATLANTIQUE
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
161.508
160.141
123.631
130.798
126.648
155.675
138.582
182.412
132.513
Interest coverage
153.545
253.672
-198.907
-193.377
-37.708
-91.099
-25.556
-83.707
-445.54
Sector positioning
Liquidity ratio
132.512024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of CAP OUEST ATLANTIQUE (132.51) 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
-445.54x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-13 pts over 3 years
In 2024, the interest coverage of CAP OUEST ATLANTIQUE (-445.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 168 days. Excellent situation: suppliers finance 120 days of the operating cycle (retail model). Inventory turnover is 159 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 230 days of revenue, i.e. 869 k€ 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
868 924 €
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
48 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
168 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
159 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
230 j
WCR and payment terms evolution CAP OUEST ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
939 692 €
506 507 €
587 019 €
649 241 €
828 435 €
671 342 €
980 925 €
901 269 €
868 924 €
Inventory turnover (days)
135
64
92
74
128
64
136
129
159
Customer payment term (days)
21
9
11
20
16
16
11
6
48
Supplier payment term (days)
143
73
100
89
119
84
124
103
168
Positioning of CAP OUEST ATLANTIQUE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of CAP OUEST ATLANTIQUE is estimated at
800 634 €
(range 498 096€ - 951 803€).
The price/revenue ratio is 0.59x
(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
54 tx
498k€800k€951k€
800 634 €Range: 498 096€ - 951 803€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 359 839 €
×
0.59x
=800 635 €
Range: 498 096€ - 951 804€
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 54 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 sociétés holding)
Compare CAP OUEST ATLANTIQUE with other companies in the same sector:
Frequently asked questions about CAP OUEST ATLANTIQUE
What is the revenue of CAP OUEST ATLANTIQUE ?
The revenue of CAP OUEST ATLANTIQUE in 2024 is 1.4 M€.
Is CAP OUEST ATLANTIQUE profitable?
CAP OUEST ATLANTIQUE recorded a net loss in 2024.
Where is the headquarters of CAP OUEST ATLANTIQUE ?
The headquarters of CAP OUEST ATLANTIQUE is located in LA TREMBLADE (17390), in the department Charente-Maritime.
Where to find the tax return of CAP OUEST ATLANTIQUE ?
The tax return of CAP OUEST ATLANTIQUE 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 CAP OUEST ATLANTIQUE operate?
CAP OUEST ATLANTIQUE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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