Employees: 32 (2023.0)Legal category: 5202Size: GECreation date: 1990-06-01 (35 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LA ROCHE-SUR-YON (85000), Vendee
GROUPE ATLANTIC SYNERGY : revenue, balance sheet and financial ratios
GROUPE ATLANTIC SYNERGY is a French company
founded 35 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LA ROCHE-SUR-YON (85000),
this company of category GE
shows in 2024 a revenue of 93.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE ATLANTIC SYNERGY (SIREN 378393417)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
93 350 582 €
92 869 041 €
79 586 379 €
64 038 314 €
39 811 819 €
32 061 513 €
33 161 789 €
28 734 813 €
29 645 782 €
Net income
6 525 541 €
-4 428 592 €
-9 098 912 €
-10 343 394 €
-12 084 148 €
-11 730 223 €
-6 523 606 €
-5 726 330 €
-1 279 821 €
EBITDA
14 529 701 €
10 401 067 €
4 272 950 €
-660 259 €
-7 346 651 €
-7 852 106 €
-3 538 051 €
-2 987 822 €
886 812 €
Net margin
7.0%
-4.8%
-11.4%
-16.2%
-30.4%
-36.6%
-19.7%
-19.9%
-4.3%
Revenue and income statement
In 2024, GROUPE ATLANTIC SYNERGY achieves revenue of 93.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.4%. Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 93.4 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 14.5 M€, representing 15.6% of revenue. Positive scissor effect: EBITDA margin improves by +4.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.5 M€, i.e. 7.0% 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
93 350 582 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
93 350 582 €
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
14 529 701 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 100 049 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 525 541 €
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
15.5%
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 9%. 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 51%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.5% 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
8.523%
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
50.794%
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
13.522%
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
0.291
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GROUPE ATLANTIC SYNERGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2291.272
7.724
11.704
3.233
6.095
10.346
17.81
32.52
8.523
Financial autonomy
0.296
50.317
22.407
67.416
39.273
27.172
19.912
14.054
50.794
Repayment capacity
-62.829
-0.382
-0.338
-0.16
-0.237
-0.88
2.223
0.517
0.291
Cash flow / Revenue
-0.098%
-15.245%
-15.53%
-30.702%
-23.6%
-4.786%
1.708%
8.47%
13.522%
Sector positioning
Debt ratio
8.522024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Good
In 2024, the debt ratio of GROUPE ATLANTIC SYNERGY (8.52) 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
50.79%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Average+23 pts over 3 years
In 2024, the financial autonomy of GROUPE ATLANTIC SYNERGY (50.8%) 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
0.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average-12 pts over 3 years
In 2024, the repayment capacity of GROUPE ATLANTIC SYNERGY (0.29) 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 110.79. 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 13.8x. 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
110.791
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
13.818
Liquidity indicators evolution GROUPE ATLANTIC SYNERGY
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
63.254
89.9
49.478
79.123
45.107
47.862
41.91
49.932
110.791
Interest coverage
18.408
-4.644
-7.053
1.046
-0.775
-2.293
4.062
15.585
13.818
Sector positioning
Liquidity ratio
110.792024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average
In 2024, the liquidity ratio of GROUPE ATLANTIC SYNERGY (110.79) 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
13.82x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Excellent
In 2024, the interest coverage of GROUPE ATLANTIC SYNERGY (13.8x) 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: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 78 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 62 days of revenue, i.e. 16.1 M€ to permanently finance. Over 2016-2024, WCR increased by +398%, 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
16 051 633 €
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
122 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
44 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
62 j
WCR and payment terms evolution GROUPE ATLANTIC SYNERGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-5 393 457 €
3 237 839 €
-17 977 337 €
1 868 866 €
-12 600 043 €
-23 084 531 €
-21 655 454 €
-17 013 608 €
16 051 633 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
144
169
200
126
134
119
97
122
122
Supplier payment term (days)
76
57
62
47
101
52
67
70
44
Positioning of GROUPE ATLANTIC SYNERGY 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 GROUPE ATLANTIC SYNERGY is estimated at
59 535 864 €
(range 15 593 360€ - 115 239 406€).
With an EBITDA of 14 529 701€, 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
15593k€59535k€115239k€
59 535 864 €Range: 15 593 360€ - 115 239 406€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 529 701 €×5.0x
Estimation73 103 485 €
12 584 261€ - 120 935 719€
Revenue Multiple30%
93 350 582 €×0.38x
Estimation35 250 864 €
16 801 606€ - 71 194 554€
Net Income Multiple20%
6 525 541 €×9.5x
Estimation62 044 317 €
21 303 740€ - 167 065 905€
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 GROUPE ATLANTIC SYNERGY with other companies in the same sector:
Frequently asked questions about GROUPE ATLANTIC SYNERGY
What is the revenue of GROUPE ATLANTIC SYNERGY ?
The revenue of GROUPE ATLANTIC SYNERGY in 2024 is 93.4 M€.
Is GROUPE ATLANTIC SYNERGY profitable?
Yes, GROUPE ATLANTIC SYNERGY generated a net profit of 6.5 M€ in 2024.
Where is the headquarters of GROUPE ATLANTIC SYNERGY ?
The headquarters of GROUPE ATLANTIC SYNERGY is located in LA ROCHE-SUR-YON (85000), in the department Vendee.
Where to find the tax return of GROUPE ATLANTIC SYNERGY ?
The tax return of GROUPE ATLANTIC SYNERGY 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 GROUPE ATLANTIC SYNERGY operate?
GROUPE ATLANTIC SYNERGY 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