Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-01 (18 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: MARSEILLE (13002), Bouches-du-Rhone
SERGE ATELIER MARINE : revenue, balance sheet and financial ratios
SERGE ATELIER MARINE is a French company
founded 18 years ago,
specialized in the sector Réparation et maintenance navale.
Based in MARSEILLE (13002),
this company of category PME
shows in 2019 a revenue of 464 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SERGE ATELIER MARINE (SIREN 503231847)
Indicator
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
464 023 €
456 544 €
353 157 €
331 896 €
339 796 €
Net income
44 814 €
57 952 €
53 591 €
39 810 €
34 955 €
32 008 €
31 968 €
27 566 €
EBITDA
N/C
N/C
N/C
48 137 €
44 778 €
44 093 €
38 985 €
36 019 €
Net margin
N/C
N/C
N/C
8.6%
7.7%
9.1%
9.6%
8.1%
Revenue and income statement
In 2023, SERGE ATELIER MARINE generates positive net income of 45 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 28 k€ -> 45 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 814 €
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 2%. 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 91%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
1.889%
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
90.765%
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
2015
2016
2017
2018
2019
2020
2021
2023
Debt ratio
0.07
0.89
1.466
0.901
1.418
3.592
4.306
1.889
Financial autonomy
80.575
80.691
81.412
87.644
89.884
84.722
86.149
90.765
Repayment capacity
0.003
0.047
0.088
0.058
0.103
None
None
None
Cash flow / Revenue
9.196%
10.661%
10.217%
8.494%
8.642%
None%
None%
None%
Sector positioning
Debt ratio
1.892023
2020
2021
2023
Q1: 5.78
Med: 32.41
Q3: 101.23
Excellent
In 2023, the debt ratio of SERGE ATELIER MARINE (1.89) 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
90.77%2023
2020
2021
2023
Q1: 14.8%
Med: 32.26%
Q3: 53.22%
Excellent+19 pts over 3 years
In 2023, the financial autonomy of SERGE ATELIER MARINE (90.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1222.38. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
428.937
448.787
501.807
768.337
1029.871
765.666
936.012
1222.381
Interest coverage
0.0
0.01
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
1222.382023
2020
2021
2023
Q1: 127.97
Med: 204.51
Q3: 312.94
Excellent+13 pts over 3 years
In 2023, the liquidity ratio of SERGE ATELIER MARINE (1222.38) 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.
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 (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
0 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
0 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 SERGE ATELIER MARINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Operating WCR
11 179 €
31 029 €
32 808 €
40 071 €
31 799 €
0 €
0 €
0 €
Inventory turnover (days)
17
30
32
32
28
0
0
0
Customer payment term (days)
12
14
22
7
5
64
33
0
Supplier payment term (days)
20
36
32
22
17
160
172
0
Positioning of SERGE ATELIER MARINE in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 217 647€ to 840 866€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
217k€321k€840k€
321 360 €Range: 217 647€ - 840 866€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare SERGE ATELIER MARINE with other companies in the same sector:
Frequently asked questions about SERGE ATELIER MARINE
What is the revenue of SERGE ATELIER MARINE ?
The revenue of SERGE ATELIER MARINE in 2019 is 464 k€.
Is SERGE ATELIER MARINE profitable?
Yes, SERGE ATELIER MARINE generated a net profit of 45 k€ in 2023.
Where is the headquarters of SERGE ATELIER MARINE ?
The headquarters of SERGE ATELIER MARINE is located in MARSEILLE (13002), in the department Bouches-du-Rhone.
Where to find the tax return of SERGE ATELIER MARINE ?
The tax return of SERGE ATELIER MARINE 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 SERGE ATELIER MARINE operate?
SERGE ATELIER MARINE operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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