Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-06-18 (22 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: CARNAC (56340), Morbihan
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
L'ATELIER SUR MER : revenue, balance sheet and financial ratios
L'ATELIER SUR MER is a French company
founded 22 years ago,
specialized in the sector Activités des agences de publicité.
Based in CARNAC (56340),
this company of category PME
shows in 2021 a revenue of 975 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ATELIER SUR MER (SIREN 449098789)
Indicator
2024
2023
2022
2021
2020
Revenue
N/C
N/C
N/C
974 586 €
N/C
Net income
37 059 €
-23 490 €
26 166 €
91 073 €
15 885 €
EBITDA
N/C
N/C
N/C
128 585 €
N/C
Net margin
N/C
N/C
N/C
9.3%
N/C
Revenue and income statement
In 2024, L'ATELIER SUR MER generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2024: 16 k€ -> 37 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
37 059 €
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
60.414%
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
41.968%
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
2020
2021
2022
2023
2024
Debt ratio
41.977
50.476
49.996
48.625
60.414
Financial autonomy
48.954
42.805
44.682
47.142
41.968
Repayment capacity
None
1.82
None
None
None
Cash flow / Revenue
None%
9.744%
None%
None%
None%
Sector positioning
Debt ratio
60.412024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average+8 pts over 3 years
In 2024, the debt ratio of L'ATELIER SUR MER (60.41) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
41.97%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Good
In 2024, the financial autonomy of L'ATELIER SUR MER (42.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 265.37. 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
265.369
Liquidity indicators evolution L'ATELIER SUR MER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
316.002
273.557
271.651
283.799
265.369
Interest coverage
None
0.308
None
None
None
Sector positioning
Liquidity ratio
265.372024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Good
In 2024, the liquidity ratio of L'ATELIER SUR MER (265.37) 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.
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 SUR MER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
0 €
358 268 €
0 €
0 €
0 €
Inventory turnover (days)
0
17
0
0
0
Customer payment term (days)
0
82
0
0
0
Supplier payment term (days)
0
93
0
0
0
Positioning of L'ATELIER SUR MER in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of L'ATELIER SUR MER is estimated at
107 944 €
(range 51 835€ - 406 143€).
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
68 tx
51k€107k€406k€
107 944 €Range: 51 835€ - 406 143€
NAF 5 all-time
Valuation method used
Net Income Multiple
37 059 €
×
2.9x
=107 944 €
Range: 51 836€ - 406 143€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare L'ATELIER SUR MER with other companies in the same sector:
Frequently asked questions about L'ATELIER SUR MER
What is the revenue of L'ATELIER SUR MER ?
The revenue of L'ATELIER SUR MER in 2021 is 975 k€.
Is L'ATELIER SUR MER profitable?
Yes, L'ATELIER SUR MER generated a net profit of 37 k€ in 2024.
Where is the headquarters of L'ATELIER SUR MER ?
The headquarters of L'ATELIER SUR MER is located in CARNAC (56340), in the department Morbihan.
Where to find the tax return of L'ATELIER SUR MER ?
The tax return of L'ATELIER SUR MER 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 SUR MER operate?
L'ATELIER SUR MER operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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