SCOP ATELIER F4 : revenue, balance sheet and financial ratios
SCOP ATELIER F4 is a French company
founded 41 years ago,
specialized in the sector Activités d'architecture .
Based in GRENOBLE (38000),
this company of category PME
shows in 2018 a revenue of 359 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCOP ATELIER F4 (SIREN 331407270)
Indicator
2023
2018
2017
2016
Revenue
N/C
358 551 €
424 958 €
284 526 €
Net income
1 214 €
12 979 €
45 691 €
-25 642 €
EBITDA
N/C
6 397 €
29 318 €
-67 027 €
Net margin
N/C
3.6%
10.8%
-9.0%
Revenue and income statement
In 2023, SCOP ATELIER F4 generates positive net income of 1 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 214 €
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 109%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
109.47%
Financial autonomy (2023)
?
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
20.596%
Asset age ratio (2023)
?
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
2016
2017
2018
2023
Debt ratio
9.561
8.871
4.988
109.47
Financial autonomy
26.832
40.592
41.619
20.596
Repayment capacity
-0.044
0.261
0.676
None
Cash flow / Revenue
-24.383%
6.218%
1.743%
None%
Sector positioning
Debt ratio
109.472023
2017
2018
2023
Q1: 0.69
Med: 15.75
Q3: 52.15
Average+29 pts over 3 years
In 2023, the debt ratio of SCOP ATELIER F4 (109.47) 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
20.6%2023
2017
2018
2023
Q1: 19.83%
Med: 46.54%
Q3: 66.26%
Average-23 pts over 3 years
In 2023, the financial autonomy of SCOP ATELIER F4 (20.6%) 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
0.68 years2018
2017
2018
Q1: 0.0 years
Med: 0.04 years
Q3: 0.91 years
Average+12 pts over 2 years
In 2018, the repayment capacity of SCOP ATELIER F4 (0.68) 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 159.04. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
159.045
Liquidity indicators evolution SCOP ATELIER F4
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2023
Liquidity ratio
114.731
152.517
186.477
159.045
Interest coverage
-0.331
0.426
2.032
None
Sector positioning
Liquidity ratio
159.042023
2017
2018
2023
Q1: 170.24
Med: 262.65
Q3: 424.26
Watch
In 2023, the liquidity ratio of SCOP ATELIER F4 (159.04) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
2.03x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.98x
Excellent+16 pts over 2 years
In 2018, the interest coverage of SCOP ATELIER F4 (2.0x) 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: 6427 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 331 days. The gap of 6096 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 (2023)
?
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 (2023)
?
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
6427 j
Supplier credit (2023)
?
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
331 j
Inventory turnover (2023)
?
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 SCOP ATELIER F4
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2023
Operating WCR
44 158 €
35 000 €
16 791 €
0 €
Inventory turnover (days)
26
2
1
0
Customer payment term (days)
42
66
67
6427
Supplier payment term (days)
112
71
94
331
Positioning of SCOP ATELIER F4 in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 1 625€ to 4 207€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
1k€2k€4k€
2 729 €Range: 1 625€ - 4 207€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare SCOP ATELIER F4 with other companies in the same sector:
Yes, SCOP ATELIER F4 generated a net profit of 1 k€ in 2023.
Where is the headquarters of SCOP ATELIER F4 ?
The headquarters of SCOP ATELIER F4 is located in GRENOBLE (38000), in the department Isere.
Where to find the tax return of SCOP ATELIER F4 ?
The tax return of SCOP ATELIER F4 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 SCOP ATELIER F4 operate?
SCOP ATELIER F4 operates in the sector Activités d'architecture (NAF code 71.11Z). 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