Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-10-01 (24 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: AUTRECHES (60350), Oise
L'ATELIER PICHUTKA : revenue, balance sheet and financial ratios
L'ATELIER PICHUTKA is a French company
founded 24 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in AUTRECHES (60350),
this company of category PME
shows in 2022 a revenue of 202 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ATELIER PICHUTKA (SIREN 439292723)
Indicator
2024
2023
2022
2021
2020
2018
Revenue
N/C
N/C
201 668 €
207 964 €
272 594 €
384 512 €
Net income
32 520 €
-33 671 €
-46 945 €
-104 391 €
-72 056 €
5 735 €
EBITDA
N/C
N/C
-34 897 €
-86 537 €
-76 227 €
13 149 €
Net margin
N/C
N/C
-23.3%
-50.2%
-26.4%
1.5%
Revenue and income statement
In 2024, L'ATELIER PICHUTKA generates positive net income of 33 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 6 k€ -> 33 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 520 €
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 -61%. 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 -317%. 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
-60.617%
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
-317.399%
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
2018
2020
2021
2022
2023
2024
Debt ratio
-60.298
-66.421
-49.007
-40.389
-37.203
-60.617
Financial autonomy
-52.522
-130.351
-317.461
-752.973
-1044.195
-317.399
Repayment capacity
5.164
-1.243
-1.535
-3.745
None
None
Cash flow / Revenue
2.574%
-33.718%
-41.737%
-17.36%
None%
None%
Sector positioning
Debt ratio
-60.622024
2022
2023
2024
Q1: 4.29
Med: 20.77
Q3: 53.87
Excellent
In 2024, the debt ratio of L'ATELIER PICHUTKA (-60.62) 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
-317.4%2024
2022
2023
2024
Q1: 20.15%
Med: 40.86%
Q3: 57.83%
Watch+12 pts over 3 years
In 2024, the financial autonomy of L'ATELIER PICHUTKA (-317.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.75 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.21 years
Excellent
In 2022, the repayment capacity of L'ATELIER PICHUTKA (-3.75) 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 40.79. 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
40.794
Liquidity indicators evolution L'ATELIER PICHUTKA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2020
2021
2022
2023
2024
Liquidity ratio
70.413
55.894
29.217
13.722
11.871
40.794
Interest coverage
9.354
-0.262
-1.19
-1.994
None
None
Sector positioning
Liquidity ratio
40.792024
2022
2023
2024
Q1: 151.49
Med: 214.55
Q3: 315.38
Watch
In 2024, the liquidity ratio of L'ATELIER PICHUTKA (40.79) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-1.99x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Average
In 2022, the interest coverage of L'ATELIER PICHUTKA (-2.0x) 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.
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
0 €
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
0 j
WCR and payment terms evolution L'ATELIER PICHUTKA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
2022
2023
2024
Operating WCR
-15 984 €
-47 352 €
-134 561 €
-174 953 €
0 €
0 €
Inventory turnover (days)
34
0
0
0
0
0
Customer payment term (days)
59
81
96
90
0
0
Supplier payment term (days)
76
85
85
99
0
0
Positioning of L'ATELIER PICHUTKA in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of L'ATELIER PICHUTKA is estimated at
110 461 €
(range 43 686€ - 251 871€).
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
51 tx
43k€110k€251k€
110 461 €Range: 43 686€ - 251 871€
NAF 5 année 2024
Valuation method used
Net Income Multiple
32 520 €
×
3.4x
=110 462 €
Range: 43 687€ - 251 872€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie bois et PVC)
Compare L'ATELIER PICHUTKA with other companies in the same sector:
Frequently asked questions about L'ATELIER PICHUTKA
What is the revenue of L'ATELIER PICHUTKA ?
The revenue of L'ATELIER PICHUTKA in 2022 is 202 k€.
Is L'ATELIER PICHUTKA profitable?
Yes, L'ATELIER PICHUTKA generated a net profit of 33 k€ in 2024.
Where is the headquarters of L'ATELIER PICHUTKA ?
The headquarters of L'ATELIER PICHUTKA is located in AUTRECHES (60350), in the department Oise.
Where to find the tax return of L'ATELIER PICHUTKA ?
The tax return of L'ATELIER PICHUTKA 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 PICHUTKA operate?
L'ATELIER PICHUTKA operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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