GARONA ATLANTIQUE : revenue, balance sheet and financial ratios
GARONA ATLANTIQUE is a French company
founded 13 years ago,
specialized in the sector Promotion immobilière de logements.
Based in GRADIGNAN (33170),
this company of category ETI
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARONA ATLANTIQUE (SIREN 791589575)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 754 046 €
11 391 338 €
8 668 878 €
5 472 095 €
6 812 368 €
4 994 002 €
6 284 685 €
10 494 806 €
N/C
Net income
-285 521 €
336 351 €
148 584 €
219 127 €
20 742 €
388 340 €
544 769 €
692 375 €
529 772 €
EBITDA
-166 974 €
516 323 €
221 964 €
300 677 €
31 217 €
541 978 €
757 574 €
1 080 394 €
N/C
Net margin
-7.6%
3.0%
1.7%
4.0%
0.3%
7.8%
8.7%
6.6%
N/C
Revenue and income statement
In 2024, GARONA ATLANTIQUE achieves revenue of 3.8 M€. Revenue is declining over the period 2017-2024 (CAGR: -13.7%). Significant drop of -67% vs 2023. After deducting consumption (3.0 M€), gross margin stands at 763 k€, i.e. a rate of 20%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -167 k€, representing -4.4% of revenue. Warning negative scissor effect: despite revenue change (-67%), EBITDA varies by -132%, reducing margin by 9.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -286 k€ (-7.6% 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
3 754 046 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
762 592 €
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
-166 974 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-220 224 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-285 521 €
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
-4.4%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. 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
35.052%
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
33.676%
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
-6.1%
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
-3.99
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
157.18
73.296
94.395
100.46
28.365
0.083
69.055
42.662
35.052
Financial autonomy
5.031
20.053
18.067
20.679
25.372
34.246
12.228
22.331
33.676
Repayment capacity
None
1.301
3.07
5.553
22.976
0.009
11.24
3.606
-3.99
Cash flow / Revenue
None%
6.643%
8.717%
7.862%
0.397%
3.88%
1.813%
3.004%
-6.1%
Sector positioning
Debt ratio
35.052024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average
In 2024, the debt ratio of GARONA ATLANTIQUE (35.05) 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
33.68%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good+19 pts over 3 years
In 2024, the financial autonomy of GARONA ATLANTIQUE (33.7%) 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
-3.99 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good-49 pts over 3 years
In 2024, the repayment capacity of GARONA ATLANTIQUE (-3.99) 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 162.54. 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
162.537
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
-29.854
Liquidity indicators evolution GARONA 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
230.516
165.495
245.151
379.513
392.32
285.073
400.755
204.257
162.537
Interest coverage
None
2.109
1.58
0.59
1.48
0.001
4.908
10.232
-29.854
Sector positioning
Liquidity ratio
162.542024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average-24 pts over 3 years
In 2024, the liquidity ratio of GARONA ATLANTIQUE (162.54) 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
-29.85x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-50 pts over 3 years
In 2024, the interest coverage of GARONA ATLANTIQUE (-29.9x) 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: 102 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 260 days. Excellent situation: suppliers finance 158 days of the operating cycle (retail model). Inventory turnover is 191 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 434 days of revenue, i.e. 4.5 M€ 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
4 529 594 €
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
102 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
260 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
191 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
434 j
WCR and payment terms evolution GARONA 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
0 €
3 977 427 €
4 556 208 €
4 180 479 €
2 669 018 €
2 300 578 €
3 764 634 €
7 328 959 €
4 529 594 €
Inventory turnover (days)
0
60
176
210
109
76
34
73
191
Customer payment term (days)
0
88
206
274
180
188
547
212
102
Supplier payment term (days)
0
103
201
147
83
124
136
161
260
Positioning of GARONA ATLANTIQUE in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of GARONA ATLANTIQUE is estimated at
1 050 236 €
(range 377 653€ - 2 582 995€).
The price/revenue ratio is 0.28x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
377k€1050k€2582k€
1 050 236 €Range: 377 653€ - 2 582 995€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 754 046 €
×
0.28x
=1 050 237 €
Range: 377 654€ - 2 582 995€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare GARONA ATLANTIQUE with other companies in the same sector:
Frequently asked questions about GARONA ATLANTIQUE
What is the revenue of GARONA ATLANTIQUE ?
The revenue of GARONA ATLANTIQUE in 2024 is 3.8 M€.
Is GARONA ATLANTIQUE profitable?
GARONA ATLANTIQUE recorded a net loss in 2024.
Where is the headquarters of GARONA ATLANTIQUE ?
The headquarters of GARONA ATLANTIQUE is located in GRADIGNAN (33170), in the department Gironde.
Where to find the tax return of GARONA ATLANTIQUE ?
The tax return of GARONA 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 GARONA ATLANTIQUE operate?
GARONA ATLANTIQUE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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