L'ATELIER DU MAITRE BOTTIER : revenue, balance sheet and financial ratios

L'ATELIER DU MAITRE BOTTIER is a French company founded 10 years ago, specialized in the sector Réparation de chaussures et d'articles en cuir. Based in MUTZIG (67190), this company of category PME shows in 2022 a revenue of 88 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - L'ATELIER DU MAITRE BOTTIER (SIREN 814203840)
Indicator 2022 2021 2020 2019 2018 2017 2016
Revenue 87 657 € 100 987 € 82 407 € 97 060 € 76 769 € 79 869 € 102 846 €
Net income -6 143 € 3 369 € 1 034 € 1 967 € 251 € 188 € 1 182 €
EBITDA -3 530 € 7 914 € 5 580 € 7 531 € -1 056 € 714 € 8 391 €
Net margin -7.0% 3.3% 1.3% 2.0% 0.3% 0.2% 1.1%

Revenue and income statement

In 2022, L'ATELIER DU MAITRE BOTTIER achieves revenue of 88 k€. Activity remains stable over the period (CAGR: -2.6%). Significant drop of -13% vs 2021. After deducting consumption (37 k€), gross margin stands at 51 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -4.0% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -145%, reducing margin by 11.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-7.0% of revenue), which will impact equity.

Revenue (2022) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

87 657 €

Gross margin (2022) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

50 556 €

EBITDA (2022) ?
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

-3 530 €

EBIT (2022) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-5 651 €

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-6 143 €

EBITDA margin (2022) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-3.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 903%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2022) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

903.047%

Financial autonomy (2022) ?
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

57.916%

Cash flow / Revenue (2022) ?
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

-1.484%

Repayment capacity (2022) ?
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

-16.219

Asset age ratio (2022) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

29.0%

Solvency indicators evolution
L'ATELIER DU MAITRE BOTTIER

Sector positioning

Debt ratio
903.05 2022
2020
2021
2022
Q1: 0.19
Med: 29.73
Q3: 125.17
Watch

In 2022, the debt ratio of L'ATELIER DU MAITRE BOTTIER (903.05) 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
57.92% 2022
2020
2021
2022
Q1: 4.91%
Med: 31.78%
Q3: 57.55%
Excellent +15 pts over 3 years

In 2022, the financial autonomy of L'ATELIER DU MAITRE BOTTIER (57.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.

Repayment capacity
-16.22 years 2022
2020
2021
2022
Q1: 0.0 years
Med: 0.2 years
Q3: 2.69 years
Excellent -40 pts over 3 years

In 2022, the repayment capacity of L'ATELIER DU MAITRE BOTTIER (-16.22) 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 115.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2022) ?
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

115.002

Interest coverage (2022) ?
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

-25.269

Liquidity indicators evolution
L'ATELIER DU MAITRE BOTTIER

Sector positioning

Liquidity ratio
115.0 2022
2020
2021
2022
Q1: 51.62
Med: 115.74
Q3: 304.36
Average +22 pts over 3 years

In 2022, the liquidity ratio of L'ATELIER DU MAITRE BOTTIER (115.00) 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
-25.27x 2022
2020
2021
2022
Q1: 0.0x
Med: 0.02x
Q3: 3.6x
Watch -52 pts over 3 years

In 2022, the interest coverage of L'ATELIER DU MAITRE BOTTIER (-25.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.

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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 100 days. Excellent situation: suppliers finance 100 days of the operating cycle (retail model). Inventory turnover is 201 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 41 days of revenue, i.e. 10 k€ to permanently finance. Over 2016-2022, WCR increased by +193%, requiring additional financing.

Operating WCR (2022) ?
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

9 873 €

Customer credit (2022) ?
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 (2022) ?
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

100 j

Inventory turnover (2022) ?
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

201 j

WCR in days of revenue (2022) ?
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

41 j

WCR and payment terms evolution
L'ATELIER DU MAITRE BOTTIER

Positioning of L'ATELIER DU MAITRE BOTTIER in its sector

Comparison with sector Réparation de chaussures et d'articles en cuir

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions). This range of 29 485€ to 78 104€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2022
Indicative
29k€ 55k€ 78k€
55 093 € Range: 29 485€ - 78 104€
NAF 5 all-time
How is this estimate calculated?

This estimate is based on the analysis of 33 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 de chaussures et d'articles en cuir)

Compare L'ATELIER DU MAITRE BOTTIER with other companies in the same sector:

Voir toutes les statistiques du secteur Réparation de chaussures et d'articles en cuir

Frequently asked questions about L'ATELIER DU MAITRE BOTTIER

What is the revenue of L'ATELIER DU MAITRE BOTTIER ?

The revenue of L'ATELIER DU MAITRE BOTTIER in 2022 is 88 k€.

Is L'ATELIER DU MAITRE BOTTIER profitable?

L'ATELIER DU MAITRE BOTTIER recorded a net loss in 2022.

Where is the headquarters of L'ATELIER DU MAITRE BOTTIER ?

The headquarters of L'ATELIER DU MAITRE BOTTIER is located in MUTZIG (67190), in the department Bas-Rhin.

Where to find the tax return of L'ATELIER DU MAITRE BOTTIER ?

The tax return of L'ATELIER DU MAITRE BOTTIER 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 DU MAITRE BOTTIER operate?

L'ATELIER DU MAITRE BOTTIER operates in the sector Réparation de chaussures et d'articles en cuir (NAF code 95.23Z). See the 'Sector positioning' section above to compare the company with its competitors.