Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-10-22 (10 years)Status: ActiveBusiness sector: Réparation d'ouvrages en métauxLocation: SAINT-ANDRE-DES-EAUX (44117), Loire-Atlantique
FORMASOUD ATLANTIQUE : revenue, balance sheet and financial ratios
FORMASOUD ATLANTIQUE is a French company
founded 10 years ago,
specialized in the sector Réparation d'ouvrages en métaux.
Based in SAINT-ANDRE-DES-EAUX (44117),
this company of category PME
shows in 2024 a revenue of 751 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORMASOUD ATLANTIQUE (SIREN 814260105)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
750 729 €
853 018 €
780 360 €
611 441 €
463 082 €
530 049 €
559 390 €
454 056 €
420 863 €
Net income
-23 913 €
17 101 €
16 762 €
44 561 €
2 966 €
15 515 €
32 988 €
23 715 €
154 €
EBITDA
-17 379 €
33 178 €
27 571 €
71 010 €
12 274 €
38 082 €
54 715 €
43 277 €
7 954 €
Net margin
-3.2%
2.0%
2.1%
7.3%
0.6%
2.9%
5.9%
5.2%
0.0%
Revenue and income statement
In 2024, FORMASOUD ATLANTIQUE achieves revenue of 751 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.5%. Significant drop of -12% vs 2023. After deducting consumption (165 k€), gross margin stands at 586 k€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -17 k€, representing -2.3% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -152%, reducing margin by 6.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -24 k€ (-3.2% 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
750 729 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
585 584 €
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
-17 379 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 837 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-23 913 €
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
-2.3%
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 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
59.182%
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
25.6%
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
-2.802%
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
-3.922
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
557.613
118.506
39.059
21.757
85.541
56.855
51.469
48.662
59.182
Financial autonomy
5.358
12.398
29.086
38.073
28.251
37.369
35.114
38.557
25.6
Repayment capacity
8.091
1.199
0.611
0.433
5.006
1.456
3.63
3.701
-3.922
Cash flow / Revenue
1.586%
7.37%
7.635%
5.197%
3.149%
8.295%
2.665%
2.524%
-2.802%
Sector positioning
Debt ratio
59.182024
2022
2023
2024
Q1: 4.33
Med: 17.07
Q3: 42.21
Watch+8 pts over 3 years
In 2024, the debt ratio of FORMASOUD ATLANTIQUE (59.18) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.6%2024
2022
2023
2024
Q1: 24.93%
Med: 45.63%
Q3: 58.25%
Average-16 pts over 3 years
In 2024, the financial autonomy of FORMASOUD ATLANTIQUE (25.6%) 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
-3.92 years2024
2022
2023
2024
Q1: 0.03 years
Med: 0.56 years
Q3: 1.76 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of FORMASOUD ATLANTIQUE (-3.92) 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 165.13. 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
165.128
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
119.309
125.772
145.36
151.203
195.955
231.418
205.745
228.721
165.128
Interest coverage
12.409
1.527
0.819
0.575
0.489
1.203
5.919
12.671
-17.7
Sector positioning
Liquidity ratio
165.132024
2022
2023
2024
Q1: 154.93
Med: 222.99
Q3: 307.27
Average-18 pts over 3 years
In 2024, the liquidity ratio of FORMASOUD ATLANTIQUE (165.13) 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
-17.7x2024
2022
2023
2024
Q1: 0.08x
Med: 1.17x
Q3: 5.53x
Average-52 pts over 3 years
In 2024, the interest coverage of FORMASOUD ATLANTIQUE (-17.7x) 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: 161 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 140 days. The company must finance 21 days of gap between collections and payments. Inventory turnover is 38 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 213 days of revenue, i.e. 445 k€ to permanently finance. Over 2016-2024, WCR increased by +306%, 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
444 604 €
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
161 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
140 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
38 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
213 j
WCR and payment terms evolution FORMASOUD 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
109 563 €
173 994 €
120 090 €
134 648 €
207 391 €
212 005 €
259 025 €
308 298 €
444 604 €
Inventory turnover (days)
22
18
3
16
23
19
27
27
38
Customer payment term (days)
71
129
82
85
154
121
116
99
161
Supplier payment term (days)
82
153
82
54
67
49
43
53
140
Positioning of FORMASOUD ATLANTIQUE in its sector
Comparison with sector Réparation d'ouvrages en métaux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 61 551€ to 333 724€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
61k€100k€333k€
100 635 €Range: 61 551€ - 333 724€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Réparation d'ouvrages en métaux)
Compare FORMASOUD ATLANTIQUE with other companies in the same sector:
Frequently asked questions about FORMASOUD ATLANTIQUE
What is the revenue of FORMASOUD ATLANTIQUE ?
The revenue of FORMASOUD ATLANTIQUE in 2024 is 751 k€.
Is FORMASOUD ATLANTIQUE profitable?
FORMASOUD ATLANTIQUE recorded a net loss in 2024.
Where is the headquarters of FORMASOUD ATLANTIQUE ?
The headquarters of FORMASOUD ATLANTIQUE is located in SAINT-ANDRE-DES-EAUX (44117), in the department Loire-Atlantique.
Where to find the tax return of FORMASOUD ATLANTIQUE ?
The tax return of FORMASOUD 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 FORMASOUD ATLANTIQUE operate?
FORMASOUD ATLANTIQUE operates in the sector Réparation d'ouvrages en métaux (NAF code 33.11Z). 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