Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-05-01 (24 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: PRINTZHEIM (67490), Bas-Rhin
L'ATELIER TECHNICS : revenue, balance sheet and financial ratios
L'ATELIER TECHNICS is a French company
founded 24 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in PRINTZHEIM (67490),
this company of category PME
shows in 2020 a revenue of 150 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ATELIER TECHNICS (SIREN 442177622)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
149 932 €
150 734 €
125 305 €
118 009 €
174 139 €
126 151 €
Net income
21 862 €
8 423 €
8 213 €
-5 792 €
-11 260 €
7 653 €
-21 796 €
EBITDA
N/C
9 941 €
10 826 €
-2 748 €
-7 704 €
12 662 €
-16 631 €
Net margin
N/C
5.6%
5.4%
-4.6%
-9.5%
4.4%
-17.3%
Revenue and income statement
In 2021, L'ATELIER TECHNICS generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 862 €
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 192%. 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 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
191.848%
Financial autonomy (2021)
?
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
19.687%
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Debt ratio
-500.687
5676.673
-413.141
-275.296
-650.066
25544.444
191.848
Financial autonomy
-12.374
0.749
-16.718
-34.318
-10.191
0.172
19.687
Repayment capacity
-0.13
1.057
-2.828
-6.305
2.462
2.556
None
Cash flow / Revenue
-14.497%
6.419%
-7.205%
-3.044%
6.479%
6.275%
None%
Sector positioning
Debt ratio
191.852021
2019
2020
2021
Q1: 6.04
Med: 33.73
Q3: 92.88
Average+50 pts over 3 years
In 2021, the debt ratio of L'ATELIER TECHNICS (191.85) 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
19.69%2021
2019
2020
2021
Q1: 15.56%
Med: 33.59%
Q3: 51.43%
Average+6 pts over 3 years
In 2021, the financial autonomy of L'ATELIER TECHNICS (19.7%) 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
2.56 years2020
2019
2020
Q1: 0.0 years
Med: 0.37 years
Q3: 2.44 years
Average
In 2020, the repayment capacity of L'ATELIER TECHNICS (2.56) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 256.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
256.523
Liquidity indicators evolution L'ATELIER TECHNICS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
83.48
112.222
117.182
110.764
120.151
172.981
256.523
Interest coverage
-9.41
11.349
-12.889
-44.76
12.017
7.152
None
Sector positioning
Liquidity ratio
256.522021
2019
2020
2021
Q1: 144.83
Med: 201.57
Q3: 288.03
Good+41 pts over 3 years
In 2021, the liquidity ratio of L'ATELIER TECHNICS (256.52) 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
7.15x2020
2019
2020
Q1: 0.0x
Med: 0.21x
Q3: 2.33x
Excellent
In 2020, the interest coverage of L'ATELIER TECHNICS (7.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 1242 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 630 days. The gap of 612 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2021)
?
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 (2021)
?
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
1242 j
Supplier credit (2021)
?
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
630 j
Inventory turnover (2021)
?
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 TECHNICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
42 248 €
55 077 €
49 421 €
36 739 €
71 347 €
43 929 €
0 €
Inventory turnover (days)
80
36
81
62
53
48
0
Customer payment term (days)
42
75
69
48
0
64
1242
Supplier payment term (days)
63
92
82
37
103
64
630
Positioning of L'ATELIER TECHNICS in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 264 transactions of similar company sales
(all years),
the value of L'ATELIER TECHNICS is estimated at
67 027 €
(range 21 463€ - 144 160€).
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 value2021
264 transactions
21k€67k€144k€
67 027 €Range: 21 463€ - 144 160€
NAF 5 all-time
Valuation method used
Net Income Multiple
21 862 €
×
3.1x
=67 028 €
Range: 21 464€ - 144 161€
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 264 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 TECHNICS with other companies in the same sector:
Frequently asked questions about L'ATELIER TECHNICS
What is the revenue of L'ATELIER TECHNICS ?
The revenue of L'ATELIER TECHNICS in 2020 is 150 k€.
Is L'ATELIER TECHNICS profitable?
Yes, L'ATELIER TECHNICS generated a net profit of 22 k€ in 2021.
Where is the headquarters of L'ATELIER TECHNICS ?
The headquarters of L'ATELIER TECHNICS is located in PRINTZHEIM (67490), in the department Bas-Rhin.
Where to find the tax return of L'ATELIER TECHNICS ?
The tax return of L'ATELIER TECHNICS 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 TECHNICS operate?
L'ATELIER TECHNICS 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