Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1981-01-01 (45 years)Status: ActiveBusiness sector: Fabrication d'autres articles métalliquesLocation: LA ROMAGNE (49740), Maine-et-Loire
LES ATELIERS DIXNEUF : revenue, balance sheet and financial ratios
LES ATELIERS DIXNEUF is a French company
founded 45 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in LA ROMAGNE (49740),
this company of category ETI
shows in 2020 a revenue of 40.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ATELIERS DIXNEUF (SIREN 070200118)
Indicator
2020
2019
2018
2017
2016
Revenue
40 633 099 €
40 428 862 €
38 103 407 €
35 366 865 €
30 020 401 €
Net income
2 693 574 €
2 664 597 €
2 469 062 €
2 572 009 €
2 186 063 €
EBITDA
5 019 351 €
4 811 946 €
4 465 836 €
4 695 820 €
4 211 191 €
Net margin
6.6%
6.6%
6.5%
7.3%
7.3%
Revenue and income statement
In 2020, LES ATELIERS DIXNEUF achieves revenue of 40.6 M€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Vs 2019: +1%. After deducting consumption (16.5 M€), gross margin stands at 24.1 M€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.0 M€, representing 12.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.7 M€, i.e. 6.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 633 099 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
24 084 699 €
EBITDA (2020)
?
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
5 019 351 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 313 515 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 693 574 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.3%
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 3%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.742%
Financial autonomy (2020)
?
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
77.418%
Cash flow / Revenue (2020)
?
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
8.201%
Repayment capacity (2020)
?
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
0.222
Asset age ratio (2020)
?
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 DIXNEUF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
0.0
0.0
0.0
3.127
2.742
Financial autonomy
80.741
77.871
79.932
76.537
77.418
Repayment capacity
0.0
0.0
0.0
0.234
0.222
Cash flow / Revenue
9.432%
8.668%
8.057%
8.356%
8.201%
Sector positioning
Debt ratio
2.742020
2018
2019
2020
Q1: 3.47
Med: 31.62
Q3: 88.49
Excellent
In 2020, the debt ratio of LES ATELIERS DIXNEUF (2.74) 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
77.42%2020
2018
2019
2020
Q1: 24.68%
Med: 45.9%
Q3: 61.92%
Excellent
In 2020, the financial autonomy of LES ATELIERS DIXNEUF (77.4%) 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
0.22 years2020
2018
2019
2020
Q1: -0.01 years
Med: 0.37 years
Q3: 2.59 years
Good+15 pts over 3 years
In 2020, the repayment capacity of LES ATELIERS DIXNEUF (0.22) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 397.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2020)
?
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
397.061
Interest coverage (2020)
?
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
0.752
Liquidity indicators evolution LES ATELIERS DIXNEUF
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
480.417
420.152
454.199
429.879
397.061
Interest coverage
0.392
0.939
0.359
0.411
0.752
Sector positioning
Liquidity ratio
397.062020
2018
2019
2020
Q1: 190.26
Med: 269.41
Q3: 371.35
Excellent
In 2020, the liquidity ratio of LES ATELIERS DIXNEUF (397.06) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.75x2020
2018
2019
2020
Q1: 0.0x
Med: 0.64x
Q3: 3.96x
Good+18 pts over 3 years
In 2020, the interest coverage of LES ATELIERS DIXNEUF (0.8x) 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. Average customer payment term: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 69 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 110 days of revenue, i.e. 12.4 M€ to permanently finance.
Operating WCR (2020)
?
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
12 431 697 €
Customer credit (2020)
?
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
62 j
Supplier credit (2020)
?
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
39 j
Inventory turnover (2020)
?
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
69 j
WCR in days of revenue (2020)
?
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
110 j
WCR and payment terms evolution LES ATELIERS DIXNEUF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
12 025 872 €
12 369 207 €
14 875 951 €
14 194 978 €
12 431 697 €
Inventory turnover (days)
82
72
88
75
69
Customer payment term (days)
74
66
63
65
62
Supplier payment term (days)
45
50
35
45
39
Positioning of LES ATELIERS DIXNEUF in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 2 626 652€ to 17 595 850€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
2626k€4541k€17595k€
4 541 405 €Range: 2 626 652€ - 17 595 850€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fabrication d'autres articles métalliques)
Compare LES ATELIERS DIXNEUF with other companies in the same sector:
Frequently asked questions about LES ATELIERS DIXNEUF
What is the revenue of LES ATELIERS DIXNEUF ?
The revenue of LES ATELIERS DIXNEUF in 2020 is 40.6 M€.
Is LES ATELIERS DIXNEUF profitable?
Yes, LES ATELIERS DIXNEUF generated a net profit of 2.7 M€ in 2020.
Where is the headquarters of LES ATELIERS DIXNEUF ?
The headquarters of LES ATELIERS DIXNEUF is located in LA ROMAGNE (49740), in the department Maine-et-Loire.
Where to find the tax return of LES ATELIERS DIXNEUF ?
The tax return of LES ATELIERS DIXNEUF 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 DIXNEUF operate?
LES ATELIERS DIXNEUF operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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