ICTS ATLANTIQUE SAS : revenue, balance sheet and financial ratios
ICTS ATLANTIQUE SAS is a French company
founded 13 years ago,
specialized in the sector Services auxiliaires des transports aériens.
Based in MERIGNAC (33700),
this company of category GE
shows in 2024 a revenue of 12.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ICTS ATLANTIQUE SAS (SIREN 789002771)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
12 589 794 €
11 938 311 €
10 363 971 €
2 076 854 €
1 828 163 €
12 594 454 €
11 586 654 €
11 218 934 €
Net income
-926 616 €
-1 100 393 €
79 144 €
23 386 €
-205 747 €
-226 064 €
203 057 €
510 677 €
EBITDA
-730 769 €
-1 047 951 €
320 950 €
102 415 €
-223 485 €
-167 523 €
178 853 €
603 761 €
Net margin
-7.4%
-9.2%
0.8%
1.1%
-11.3%
-1.8%
1.8%
4.6%
Revenue and income statement
In 2024, ICTS ATLANTIQUE SAS achieves revenue of 12.6 M€. Revenue is growing positively over 8 years (CAGR: +1.5%). Vs 2023: +5%. After deducting consumption (4 k€), gross margin stands at 12.6 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 -731 k€, representing -5.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -927 k€ (-7.4% 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
12 589 794 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 586 045 €
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
-730 769 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-859 398 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-926 616 €
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
-5.7%
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 -100%. 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 -58%. 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
-100.199%
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
-57.913%
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
-8.253%
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
-1.754
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
2020
2021
2022
2023
2024
Debt ratio
0.499
15.255
308.035
0.198
0.126
0.831
-11.742
-100.199
Financial autonomy
22.887
15.96
7.044
14.85
8.796
5.925
-40.43
-57.913
Repayment capacity
0.002
1.22
-2.785
-0.001
0.002
0.029
-0.086
-1.754
Cash flow / Revenue
2.903%
0.723%
-3.02%
-13.348%
3.903%
0.53%
-10.374%
-8.253%
Sector positioning
Debt ratio
-100.22024
2022
2023
2024
Q1: 0.0
Med: 1.0
Q3: 50.08
Excellent-19 pts over 3 years
In 2024, the debt ratio of ICTS ATLANTIQUE SAS (-100.20) 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
-57.91%2024
2022
2023
2024
Q1: 3.49%
Med: 23.63%
Q3: 43.9%
Average
In 2024, the financial autonomy of ICTS ATLANTIQUE SAS (-57.9%) 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
-1.75 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.08 years
Excellent-26 pts over 3 years
In 2024, the repayment capacity of ICTS ATLANTIQUE SAS (-1.75) 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 105.69. 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
105.689
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
-7.585
Liquidity indicators evolution ICTS ATLANTIQUE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
131.426
124.565
142.759
128.425
126.171
111.348
76.546
105.689
Interest coverage
-0.025
0.094
-1.238
-0.307
0.0
0.226
-3.435
-7.585
Sector positioning
Liquidity ratio
105.692024
2022
2023
2024
Q1: 103.71
Med: 133.95
Q3: 202.29
Average-7 pts over 3 years
In 2024, the liquidity ratio of ICTS ATLANTIQUE SAS (105.69) 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
-7.58x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 6.25x
Average-26 pts over 3 years
In 2024, the interest coverage of ICTS ATLANTIQUE SAS (-7.6x) 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: 70 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 22 days of revenue, i.e. 769 k€ to permanently finance. Notable WCR improvement over the period (-35%), freeing up cash.
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
769 362 €
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
70 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
74 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
22 j
WCR and payment terms evolution ICTS ATLANTIQUE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
1 190 105 €
961 924 €
1 717 758 €
158 685 €
731 987 €
1 278 810 €
-167 853 €
769 362 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
61
81
79
57
33
73
54
70
Supplier payment term (days)
94
51
72
55
224
130
57
74
Positioning of ICTS ATLANTIQUE SAS in its sector
Comparison with sector Services auxiliaires des transports aériens
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of ICTS ATLANTIQUE SAS is estimated at
1 885 074 €
(range 1 209 590€ - 5 875 297€).
The price/revenue ratio is 0.15x
(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
205 transactions
1209k€1885k€5875k€
1 885 074 €Range: 1 209 590€ - 5 875 297€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
12 589 794 €
×
0.15x
=1 885 074 €
Range: 1 209 591€ - 5 875 297€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports aériens)
Compare ICTS ATLANTIQUE SAS with other companies in the same sector:
Frequently asked questions about ICTS ATLANTIQUE SAS
What is the revenue of ICTS ATLANTIQUE SAS ?
The revenue of ICTS ATLANTIQUE SAS in 2024 is 12.6 M€.
Is ICTS ATLANTIQUE SAS profitable?
ICTS ATLANTIQUE SAS recorded a net loss in 2024.
Where is the headquarters of ICTS ATLANTIQUE SAS ?
The headquarters of ICTS ATLANTIQUE SAS is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of ICTS ATLANTIQUE SAS ?
The tax return of ICTS ATLANTIQUE SAS 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 ICTS ATLANTIQUE SAS operate?
ICTS ATLANTIQUE SAS operates in the sector Services auxiliaires des transports aériens (NAF code 52.23Z). 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