Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-04-24 (11 years)Status: ActiveBusiness sector: Autres enseignementsLocation: NANTES (44200), Loire-Atlantique
L'ATELIER DES NOUVEAUX ARTS : revenue, balance sheet and financial ratios
L'ATELIER DES NOUVEAUX ARTS is a French company
founded 11 years ago,
specialized in the sector Autres enseignements.
Based in NANTES (44200),
this company of category PME
shows in 2024 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ATELIER DES NOUVEAUX ARTS (SIREN 811055003)
Indicator
2024
2023
2019
2018
2017
2016
Revenue
162 070 €
160 278 €
80 688 €
27 807 €
48 291 €
32 728 €
Net income
2 081 €
23 172 €
613 €
-344 €
12 207 €
-22 731 €
EBITDA
4 253 €
23 010 €
3 277 €
1 033 €
14 505 €
-21 879 €
Net margin
1.3%
14.5%
0.8%
-1.2%
25.3%
-69.5%
Revenue and income statement
In 2024, L'ATELIER DES NOUVEAUX ARTS achieves revenue of 162 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.1%. Vs 2023: +1%. After deducting consumption (3 k€), gross margin stands at 159 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 2.6% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -82%, reducing margin by 11.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 1.3% 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
162 070 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
158 665 €
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
4 253 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 746 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 081 €
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
2.5%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 1.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
0.0%
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
1.596%
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
0.0
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 L'ATELIER DES NOUVEAUX ARTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
2024
Debt ratio
-181.857
-431.372
-236.673
-197.031
12.242
0.0
Financial autonomy
210.477
111.049
88.211
45.538
1.501
0.0
Repayment capacity
-0.829
0.948
14.113
6.638
0.0
0.0
Cash flow / Revenue
-60.444%
29.772%
3.053%
1.858%
14.854%
1.596%
Sector positioning
Debt ratio
0.02024
2019
2023
2024
Q1: 0.0
Med: 0.56
Q3: 38.78
Excellent
In 2024, the debt ratio of L'ATELIER DES NOUVEAUX ARTS (0.00) 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
0.0%2024
2019
2023
2024
Q1: 0.0%
Med: 17.39%
Q3: 51.77%
Average-42 pts over 3 years
In 2024, the financial autonomy of L'ATELIER DES NOUVEAUX ARTS (0.0%) 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
0.0 years2024
2019
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of L'ATELIER DES NOUVEAUX ARTS (0.00) 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 296.32. 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
296.318
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
0.0
Liquidity indicators evolution L'ATELIER DES NOUVEAUX ARTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
2024
Liquidity ratio
38.213
115.355
95.171
96.508
228.97
296.318
Interest coverage
-2.582
2.075
16.263
8.911
0.004
0.0
Sector positioning
Liquidity ratio
296.322024
2019
2023
2024
Q1: 114.25
Med: 223.1
Q3: 458.59
Good+34 pts over 3 years
In 2024, the liquidity ratio of L'ATELIER DES NOUVEAUX ARTS (296.32) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2019
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.29x
Average-50 pts over 3 years
In 2024, the interest coverage of L'ATELIER DES NOUVEAUX ARTS (0.0x) 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. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-34 days): operations structurally generate 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
-15 444 €
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
0 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
0 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
6 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
-34 j
WCR and payment terms evolution L'ATELIER DES NOUVEAUX ARTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
2024
Operating WCR
-14 543 €
-8 162 €
-1 974 €
1 103 €
-13 529 €
-15 444 €
Inventory turnover (days)
0
14
27
5
6
6
Customer payment term (days)
2
16
30
55
1
0
Supplier payment term (days)
2
10
36
14
1
0
Positioning of L'ATELIER DES NOUVEAUX ARTS in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of L'ATELIER DES NOUVEAUX ARTS is estimated at
23 212 €
(range 7 925€ - 52 581€).
With an EBITDA of 4 253€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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
134 transactions
7k€23k€52k€
23 212 €Range: 7 925€ - 52 581€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 253 €×2.2x
Estimation9 221 €
3 341€ - 23 983€
Revenue Multiple30%
162 070 €×0.36x
Estimation57 930 €
19 328€ - 113 264€
Net Income Multiple20%
2 081 €×2.9x
Estimation6 112 €
2 280€ - 33 053€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Autres enseignements)
Compare L'ATELIER DES NOUVEAUX ARTS with other companies in the same sector:
Frequently asked questions about L'ATELIER DES NOUVEAUX ARTS
What is the revenue of L'ATELIER DES NOUVEAUX ARTS ?
The revenue of L'ATELIER DES NOUVEAUX ARTS in 2024 is 162 k€.
Is L'ATELIER DES NOUVEAUX ARTS profitable?
Yes, L'ATELIER DES NOUVEAUX ARTS generated a net profit of 2 k€ in 2024.
Where is the headquarters of L'ATELIER DES NOUVEAUX ARTS ?
The headquarters of L'ATELIER DES NOUVEAUX ARTS is located in NANTES (44200), in the department Loire-Atlantique.
Where to find the tax return of L'ATELIER DES NOUVEAUX ARTS ?
The tax return of L'ATELIER DES NOUVEAUX ARTS 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 L'ATELIER DES NOUVEAUX ARTS operate?
L'ATELIER DES NOUVEAUX ARTS operates in the sector Autres enseignements (NAF code 85.59B). 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