Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-03-28 (19 years)Status: ActiveBusiness sector: Construction de voies ferrées de surface et souterrainesLocation: NANTES (44300), Loire-Atlantique
UIF ATLANTIQUE : revenue, balance sheet and financial ratios
UIF ATLANTIQUE is a French company
founded 19 years ago,
specialized in the sector Construction de voies ferrées de surface et souterraines.
Based in NANTES (44300),
this company of category ETI
shows in 2024 a revenue of 13.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UIF ATLANTIQUE (SIREN 495218927)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
13 635 690 €
13 262 877 €
10 266 603 €
11 002 323 €
7 729 430 €
8 872 243 €
11 820 540 €
7 578 705 €
Net income
5 233 €
-152 731 €
-201 322 €
480 892 €
51 670 €
-115 981 €
-333 982 €
85 286 €
EBITDA
83 785 €
-88 996 €
-165 193 €
511 770 €
10 083 €
-274 563 €
109 827 €
230 334 €
Net margin
0.0%
-1.2%
-2.0%
4.4%
0.7%
-1.3%
-2.8%
1.1%
Revenue and income statement
In 2024, UIF ATLANTIQUE achieves revenue of 13.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2023: +3%. After deducting consumption (837 k€), gross margin stands at 12.8 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 84 k€, representing 0.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
13 635 690 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 798 698 €
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
83 785 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
98 730 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 233 €
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
0.6%
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 604%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. 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
603.914%
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
3.673%
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
-0.068%
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
-182.242
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
71.24
122.673
158.55
191.734
65.075
340.192
823.867
603.914
Financial autonomy
21.083
13.949
8.438
10.565
23.932
9.775
4.623
3.673
Repayment capacity
6.328
10.332
-1.896
14.244
1.333
-8.332
-11.806
-182.242
Cash flow / Revenue
1.511%
0.343%
-4.305%
0.817%
4.523%
-1.691%
-1.449%
-0.068%
Sector positioning
Debt ratio
603.912024
2022
2023
2024
Q1: 4.15
Med: 33.92
Q3: 157.93
Watch
In 2024, the debt ratio of UIF ATLANTIQUE (603.91) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
3.67%2024
2022
2023
2024
Q1: 5.69%
Med: 21.85%
Q3: 37.51%
Watch-6 pts over 3 years
In 2024, the financial autonomy of UIF ATLANTIQUE (3.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-182.24 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.63 years
Q3: 3.44 years
Excellent-8 pts over 3 years
In 2024, the repayment capacity of UIF ATLANTIQUE (-182.24) 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 147.62. 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 84.7x. Operating income very largely covers interest expenses: high safety margin.
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
147.625
Interest coverage (2024)
?
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
84.655
Liquidity indicators evolution UIF ATLANTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
154.327
139.72
125.251
139.384
167.832
179.463
172.819
147.625
Interest coverage
6.201
29.821
-7.06
120.827
2.728
-5.048
-71.722
84.655
Sector positioning
Liquidity ratio
147.622024
2022
2023
2024
Q1: 129.97
Med: 169.88
Q3: 227.23
Average-14 pts over 3 years
In 2024, the liquidity ratio of UIF ATLANTIQUE (147.62) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
84.66x2024
2022
2023
2024
Q1: -0.14x
Med: 0.75x
Q3: 12.09x
Excellent+56 pts over 3 years
In 2024, the interest coverage of UIF ATLANTIQUE (84.7x) 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: 138 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 122 days of revenue, i.e. 4.6 M€ to permanently finance. Over 2017-2024, WCR increased by +29%, 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
4 623 317 €
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
138 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
110 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
3 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
122 j
WCR and payment terms evolution UIF ATLANTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 571 389 €
3 440 486 €
3 812 137 €
4 138 105 €
2 968 537 €
2 931 526 €
3 676 470 €
4 623 317 €
Inventory turnover (days)
2
1
2
2
2
3
2
3
Customer payment term (days)
163
97
152
169
90
86
106
138
Supplier payment term (days)
116
76
144
148
68
64
56
110
Positioning of UIF ATLANTIQUE in its sector
Comparison with sector Construction de voies ferrées de surface et souterraines
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of UIF ATLANTIQUE is estimated at
577 459 €
(range 405 142€ - 1 127 932€).
With an EBITDA of 83 785€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
76 tx
405k€577k€1127k€
577 459 €Range: 405 142€ - 1 127 932€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
83 785 €×0.6x
Estimation50 383 €
23 802€ - 221 728€
Revenue Multiple30%
13 635 690 €×0.13x
Estimation1 838 958 €
1 310 244€ - 3 382 303€
Net Income Multiple20%
5 233 €×0.6x
Estimation2 904 €
842€ - 11 888€
How is this estimate calculated?
This estimate is based on the analysis of 76 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 (Construction de voies ferrées de surface et souterraines)
Compare UIF ATLANTIQUE with other companies in the same sector:
Yes, UIF ATLANTIQUE generated a net profit of 5 k€ in 2024.
Where is the headquarters of UIF ATLANTIQUE ?
The headquarters of UIF ATLANTIQUE is located in NANTES (44300), in the department Loire-Atlantique.
Where to find the tax return of UIF ATLANTIQUE ?
The tax return of UIF 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 UIF ATLANTIQUE operate?
UIF ATLANTIQUE operates in the sector Construction de voies ferrées de surface et souterraines (NAF code 42.12Z). 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