Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-10-01 (16 years)Status: ActiveBusiness sector: Autres travaux spécialisés de constructionLocation: SAINT-MEDARD-EN-JALLES (33160), Gironde
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PISCINES DE L'ATLANTIQUE : revenue, balance sheet and financial ratios
PISCINES DE L'ATLANTIQUE is a French company
founded 16 years ago,
specialized in the sector Autres travaux spécialisés de construction.
Based in SAINT-MEDARD-EN-JALLES (33160),
this company of category PME
shows in 2016 a revenue of 504 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PISCINES DE L'ATLANTIQUE (SIREN 518199443)
Indicator
2021
2020
2019
2016
Revenue
N/C
N/C
N/C
504 111 €
Net income
59 726 €
18 422 €
12 772 €
27 064 €
EBITDA
N/C
N/C
N/C
46 043 €
Net margin
N/C
N/C
N/C
5.4%
Revenue and income statement
In 2021, PISCINES DE L'ATLANTIQUE generates positive net income of 60 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 27 k€ -> 60 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
59 726 €
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 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.
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
78.654%
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
38.877%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PISCINES DE L'ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
Debt ratio
132.492
51.645
49.341
78.654
Financial autonomy
30.435
38.038
25.936
38.877
Repayment capacity
1.923
None
None
None
Cash flow / Revenue
7.785%
None%
None%
None%
Sector positioning
Debt ratio
78.652021
2019
2020
2021
Q1: 3.56
Med: 30.41
Q3: 93.0
Average
In 2021, the debt ratio of PISCINES DE L'ATLANTIQUE (78.65) 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
38.88%2021
2019
2020
2021
Q1: 13.87%
Med: 32.34%
Q3: 51.4%
Good
In 2021, the financial autonomy of PISCINES DE L'ATLANTIQUE (38.9%) 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 206.34. 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
206.339
Liquidity indicators evolution PISCINES DE L'ATLANTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
2021
Liquidity ratio
192.374
181.226
146.239
206.339
Interest coverage
3.753
None
None
None
Sector positioning
Liquidity ratio
206.342021
2019
2020
2021
Q1: 140.39
Med: 193.97
Q3: 289.39
Good+6 pts over 3 years
In 2021, the liquidity ratio of PISCINES DE L'ATLANTIQUE (206.34) 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 (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
0 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
0 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 PISCINES DE L'ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
2021
Operating WCR
-26 673 €
0 €
0 €
0 €
Inventory turnover (days)
8
0
0
0
Customer payment term (days)
3
0
0
0
Supplier payment term (days)
3
0
0
0
Positioning of PISCINES DE L'ATLANTIQUE in its sector
Comparison with sector Autres travaux spécialisés de construction
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (28 transactions).
This range of 72 537€ to 324 588€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
72k€133k€324k€
133 160 €Range: 72 537€ - 324 588€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 28 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 (Autres travaux spécialisés de construction)
Compare PISCINES DE L'ATLANTIQUE with other companies in the same sector:
Frequently asked questions about PISCINES DE L'ATLANTIQUE
What is the revenue of PISCINES DE L'ATLANTIQUE ?
The revenue of PISCINES DE L'ATLANTIQUE in 2016 is 504 k€.
Is PISCINES DE L'ATLANTIQUE profitable?
Yes, PISCINES DE L'ATLANTIQUE generated a net profit of 60 k€ in 2021.
Where is the headquarters of PISCINES DE L'ATLANTIQUE ?
The headquarters of PISCINES DE L'ATLANTIQUE is located in SAINT-MEDARD-EN-JALLES (33160), in the department Gironde.
Where to find the tax return of PISCINES DE L'ATLANTIQUE ?
The tax return of PISCINES DE L'ATLANTIQUE 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 PISCINES DE L'ATLANTIQUE operate?
PISCINES DE L'ATLANTIQUE operates in the sector Autres travaux spécialisés de construction (NAF code 43.99D). 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