CHAUMONT IMMOBILIER : revenue, balance sheet and financial ratios
CHAUMONT IMMOBILIER is a French company
founded 25 years ago,
specialized in the sector Agences immobilières.
Based in CHAUMONT (52000),
this company of category PME
shows in 2018 a revenue of 277 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2018, CHAUMONT IMMOBILIER achieves revenue of 277 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +8.5%. Vs 2017, growth of +13% (244 k€ -> 277 k€). After deducting consumption (0 €), gross margin stands at 277 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 30 k€, representing 10.8% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -38%, reducing margin by 9.1 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 23 k€, i.e. 8.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
277 238 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
277 238 €
EBITDA (2018)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
30 056 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
28 729 €
Nettoergebnis (2018)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 16%. 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 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
16.1%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen CHAUMONT IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
Verschuldungsgrad
61.538
12.859
16.1
Finanzielle Autonomie
26.845
38.691
36.357
Rückzahlungsfähigkeit
0.796
0.291
0.808
Cashflow / Umsatz
28.514%
16.621%
8.953%
Positionnement sectoriel
Debt ratio
16.12018
2016
2017
2018
Q1: 0.0
Méd: 9.52
Q3: 65.83
Average-20 pts über 3 Jahre
In 2018, the debt ratio of CHAUMONT IMMOBILIER (16.10) 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
36.36%2018
2016
2017
2018
Q1: 6.23%
Méd: 31.51%
Q3: 61.2%
Good+6 pts über 3 Jahre
In 2018, the financial autonomy of CHAUMONT IMMOBILIER (36.4%) 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.
Repayment capacity
0.81 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.19 years
Average
In 2018, the repayment capacity of CHAUMONT IMMOBILIER (0.81) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 111.67. 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 2.0x. Financial charges are adequately covered by operations.
Liquiditätsquote (2018)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
111.667
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen CHAUMONT IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
Liquiditätsquote
97.837
97.429
111.667
Zinsdeckung
0.678
1.3
2.04
Positionnement sectoriel
Liquidity ratio
111.672018
2016
2017
2018
Q1: 105.47
Méd: 171.71
Q3: 369.35
Average
In 2018, the liquidity ratio of CHAUMONT IMMOBILIER (111.67) 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
2.04x2018
2016
2017
2018
Q1: 0.0x
Méd: 0.0x
Q3: 1.42x
Excellent+17 pts über 3 Jahre
In 2018, the interest coverage of CHAUMONT IMMOBILIER (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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 137 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The gap of 109 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-125 days): operations structurally generate cash. Notable WCR improvement over the period (-40%), freeing up cash.
Operatives Working Capital (2018)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
28 j
Lagerumschlag (2018)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2018)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-125 j
Entwicklung des Working Capital und der Zahlungsfristen CHAUMONT IMMOBILIER
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
BFR d'exploitation
-68 865 €
-97 060 €
-96 132 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
129
82
137
Crédit fournisseurs (jours)
43
29
28
Positionnement de CHAUMONT IMMOBILIER dans son secteur
Vergleich mit der Branche Agences immobilières
Bewertungsschätzung
Based on 102 transactions of similar company sales
in 2018,
the value of CHAUMONT IMMOBILIER is estimated at
80 569 €
(range 33 452€ - 177 299€).
With an EBITDA of 30 056€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.36x
(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 value2018
102 transactions
33k€80k€177k€
80 569 €Range: 33 452€ - 177 299€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 056 €×2.6x
Estimation78 858 €
28 237€ - 160 038€
Revenue Multiple30%
277 238 €×0.36x
Estimation98 980 €
46 791€ - 220 734€
Net Income Multiple20%
23 436 €×2.4x
Estimation57 231 €
26 481€ - 155 300€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 102 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 (Agences immobilières)
Compare CHAUMONT IMMOBILIER with other companies in the same sector:
Frequently asked questions about CHAUMONT IMMOBILIER
What is the revenue of CHAUMONT IMMOBILIER ?
The revenue of CHAUMONT IMMOBILIER in 2018 is 277 k€.
Is CHAUMONT IMMOBILIER profitable?
Yes, CHAUMONT IMMOBILIER generated a net profit of 23 k€ in 2018.
Where is the headquarters of CHAUMONT IMMOBILIER ?
The headquarters of CHAUMONT IMMOBILIER is located in CHAUMONT (52000), in the department Haute-Marne.
Where to find the tax return of CHAUMONT IMMOBILIER ?
The tax return of CHAUMONT IMMOBILIER 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 CHAUMONT IMMOBILIER operate?
CHAUMONT IMMOBILIER operates in the sector Agences immobilières (NAF code 68.31Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen