TERIDEAL ATLANTIQUE : revenue, balance sheet and financial ratios
TERIDEAL ATLANTIQUE is a French company
founded 9 years ago,
specialized in the sector Services d'aménagement paysager .
Based in WISSOUS (91320),
this company of category ETI
shows in 2024 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERIDEAL ATLANTIQUE (SIREN 823299342)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 656 787 €
5 050 923 €
3 248 307 €
2 658 198 €
41 704 €
129 483 €
264 516 €
527 052 €
43 341 €
Net income
-337 578 €
-360 057 €
-275 940 €
-228 357 €
-80 240 €
11 347 €
31 115 €
75 327 €
-16 310 €
EBITDA
-313 024 €
-327 628 €
-290 637 €
-218 676 €
-73 015 €
17 307 €
36 805 €
98 292 €
-16 296 €
Net margin
-6.0%
-7.1%
-8.5%
-8.6%
-192.4%
8.8%
11.8%
14.3%
-37.6%
Revenue and income statement
In 2024, TERIDEAL ATLANTIQUE achieves revenue of 5.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +83.8%. Vs 2023, growth of +12% (5.1 M€ -> 5.7 M€). After deducting consumption (1.1 M€), gross margin stands at 4.5 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -313 k€, representing -5.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -338 k€ (-6.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 656 787 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 539 744 €
EBITDA (2024)
?
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
-313 024 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-300 577 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-337 578 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.5%
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 -6%. 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 -12%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-6.221%
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
-11.666%
Cash flow / Revenue (2024)
?
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
-6.627%
Repayment capacity (2024)
?
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
-0.048
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
6.031
10.083
15.429
1136.978
-372.08
-181.265
-140.694
-6.221
Financial autonomy
72.632
67.179
79.197
75.068
5.131
-13.84
-31.544
-35.447
-11.666
Repayment capacity
0.0
0.131
0.528
1.51
-4.017
-3.388
-2.729
-3.111
-0.048
Cash flow / Revenue
-37.632%
13.656%
9.692%
9.141%
-173.851%
-8.377%
-9.787%
-7.509%
-6.627%
Sector positioning
Debt ratio
-6.222024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Excellent
In 2024, the debt ratio of TERIDEAL ATLANTIQUE (-6.22) 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
-11.67%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Average
In 2024, the financial autonomy of TERIDEAL ATLANTIQUE (-11.7%) 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
-0.05 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.46 years
Q3: 1.7 years
Excellent
In 2024, the repayment capacity of TERIDEAL ATLANTIQUE (-0.05) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 83.32. 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
83.32
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
365.396
347.6
780.264
749.049
72.194
138.249
112.395
108.078
83.32
Interest coverage
-0.068
0.649
0.334
0.0
0.0
-0.058
-2.194
-10.135
-14.439
Sector positioning
Liquidity ratio
83.322024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Watch
In 2024, the liquidity ratio of TERIDEAL ATLANTIQUE (83.32) 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
-14.44x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 3.72x
Watch
In 2024, the interest coverage of TERIDEAL ATLANTIQUE (-14.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 120 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 76 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1564%, requiring additional financing.
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
1 193 639 €
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
92 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
120 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
9 j
WCR in days of revenue (2024)
?
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
76 j
WCR and payment terms evolution TERIDEAL ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
71 754 €
167 882 €
108 163 €
139 642 €
-23 806 €
706 522 €
676 947 €
1 368 093 €
1 193 639 €
Inventory turnover (days)
0
0
0
0
216
3
3
9
9
Customer payment term (days)
360
84
56
67
261
96
80
101
92
Supplier payment term (days)
352
39
65
123
333
93
94
100
120
Positioning of TERIDEAL ATLANTIQUE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of TERIDEAL ATLANTIQUE is estimated at
1 993 250 €
(range 1 023 749€ - 2 828 747€).
The price/revenue ratio is 0.35x
(conservative valuation).
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.
Estimated enterprise value2024
125 transactions
1023k€1993k€2828k€
1 993 250 €Range: 1 023 749€ - 2 828 747€
NAF 5 all-time
Valuation method used
Revenue Multiple
5 656 787 €
×
0.35x
=1 993 250 €
Range: 1 023 750€ - 2 828 747€
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 125 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 (Services d'aménagement paysager )
Compare TERIDEAL ATLANTIQUE with other companies in the same sector:
Frequently asked questions about TERIDEAL ATLANTIQUE
What is the revenue of TERIDEAL ATLANTIQUE ?
The revenue of TERIDEAL ATLANTIQUE in 2024 is 5.7 M€.
Is TERIDEAL ATLANTIQUE profitable?
TERIDEAL ATLANTIQUE recorded a net loss in 2024.
Where is the headquarters of TERIDEAL ATLANTIQUE ?
The headquarters of TERIDEAL ATLANTIQUE is located in WISSOUS (91320), in the department Essonne.
Where to find the tax return of TERIDEAL ATLANTIQUE ?
The tax return of TERIDEAL 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 TERIDEAL ATLANTIQUE operate?
TERIDEAL ATLANTIQUE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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