Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-09-01 (26 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: TREGUEUX (22950), Cotes-d'Armor
LES ATELIERS D' A. B .C. : revenue, balance sheet and financial ratios
LES ATELIERS D' A. B .C. is a French company
founded 26 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in TREGUEUX (22950),
this company of category PME
shows in 2022 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ATELIERS D' A. B .C. (SIREN 423894617)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 566 306 €
3 889 555 €
3 722 155 €
4 055 070 €
3 950 135 €
4 019 068 €
Net income
340 933 €
209 037 €
70 272 €
36 406 €
118 507 €
-44 672 €
136 405 €
16 216 €
EBITDA
N/C
N/C
98 318 €
9 662 €
129 798 €
-41 130 €
177 453 €
23 940 €
Net margin
N/C
N/C
1.5%
0.9%
3.2%
-1.1%
3.5%
0.4%
Revenue and income statement
In 2024, LES ATELIERS D' A. B .C. generates positive net income of 341 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 16 k€ -> 341 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
340 933 €
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 29%. 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 34%. The balance between equity and debt is satisfactory.
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
28.923%
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
34.157%
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 LES ATELIERS D' A. B .C.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
258.242
103.079
1321.751
36.795
511.432
40.55
44.303
28.923
Financial autonomy
9.312
17.27
2.119
18.15
6.433
15.834
27.923
34.157
Repayment capacity
12.588
1.163
-2.476
0.405
-25.98
1.242
None
None
Cash flow / Revenue
0.389%
4.148%
-1.186%
3.262%
-0.235%
1.118%
None%
None%
Sector positioning
Debt ratio
28.922024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Average
In 2024, the debt ratio of LES ATELIERS D' A. B .C. (28.92) 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
34.16%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Average+17 pts over 3 years
In 2024, the financial autonomy of LES ATELIERS D' A. B .C. (34.2%) 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
1.24 years2022
2022
Q1: 0.0 years
Med: 0.63 years
Q3: 2.2 years
Average
In 2022, the repayment capacity of LES ATELIERS D' A. B .C. (1.24) 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 226.44. 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
226.435
Liquidity indicators evolution LES ATELIERS D' A. B .C.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
0.0
135.085
104.078
117.248
142.02
148.235
189.881
226.435
Interest coverage
34.152
3.351
-10.177
2.217
13.165
1.541
None
None
Sector positioning
Liquidity ratio
226.442024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Good+26 pts over 3 years
In 2024, the liquidity ratio of LES ATELIERS D' A. B .C. (226.44) 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
1.54x2022
2022
Q1: 0.0x
Med: 0.56x
Q3: 2.56x
Good
In 2022, the interest coverage of LES ATELIERS D' A. B .C. (1.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 LES ATELIERS D' A. B .C.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-169 966 €
458 729 €
466 860 €
374 709 €
395 257 €
350 281 €
0 €
0 €
Inventory turnover (days)
0
11
10
6
5
15
0
0
Customer payment term (days)
0
22
23
27
35
34
0
0
Supplier payment term (days)
45
56
37
49
37
39
0
0
Positioning of LES ATELIERS D' A. B .C. 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 LES ATELIERS D' A. B .C. is estimated at
1 158 059 €
(range 458 003€ - 2 640 571€).
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
458k€1158k€2640k€
1 158 059 €Range: 458 003€ - 2 640 571€
NAF 5 année 2024
Valuation method used
Net Income Multiple
340 933 €
×
3.4x
=1 158 060 €
Range: 458 003€ - 2 640 572€
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 LES ATELIERS D' A. B .C. with other companies in the same sector:
Frequently asked questions about LES ATELIERS D' A. B .C.
What is the revenue of LES ATELIERS D' A. B .C. ?
The revenue of LES ATELIERS D' A. B .C. in 2022 is 4.6 M€.
Is LES ATELIERS D' A. B .C. profitable?
Yes, LES ATELIERS D' A. B .C. generated a net profit of 341 k€ in 2024.
Where is the headquarters of LES ATELIERS D' A. B .C. ?
The headquarters of LES ATELIERS D' A. B .C. is located in TREGUEUX (22950), in the department Cotes-d'Armor.
Where to find the tax return of LES ATELIERS D' A. B .C. ?
The tax return of LES ATELIERS D' A. B .C. 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 LES ATELIERS D' A. B .C. operate?
LES ATELIERS D' A. B .C. 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