Employees: 21 (2023.0)Legal category: SA (autres)Size: GECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Autres intermédiations monétairesLocation: PARIS (75015), Paris
BANQUE CHABRIERES : revenue, balance sheet and financial ratios
BANQUE CHABRIERES is a French company
founded 48 years ago,
specialized in the sector Autres intermédiations monétaires.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 45.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BANQUE CHABRIERES (SIREN 314007709)
Indicator
2024
2023
2022
2021
2019
Revenue
45 518 858 €
38 931 327 €
32 435 654 €
27 034 690 €
22 683 343 €
Net income
10 728 429 €
7 958 295 €
6 172 253 €
4 564 606 €
3 462 569 €
EBITDA
13 866 233 €
15 667 004 €
11 594 488 €
8 266 502 €
6 798 269 €
Net margin
23.6%
20.4%
19.0%
16.9%
15.3%
Revenue and income statement
In 2024, BANQUE CHABRIERES achieves revenue of 45.5 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.9%. Vs 2023, growth of +17% (38.9 M€ -> 45.5 M€). After deducting consumption (0 €), gross margin stands at 45.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 13.9 M€, representing 30.5% of revenue. Warning negative scissor effect: despite revenue change (+17%), EBITDA varies by -11%, reducing margin by 9.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10.7 M€, i.e. 23.6% 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
45 518 858 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
45 518 858 €
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
13 866 233 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 579 067 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 728 429 €
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
30.5%
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 531%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 32.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 29.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
530.618%
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
15.499%
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
29.112%
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
32.33
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
2019
2021
2022
2023
2024
Debt ratio
307.397
367.476
366.629
477.409
530.618
Financial autonomy
23.851
20.128
20.468
16.809
15.499
Repayment capacity
40.974
31.75
29.002
18.823
32.33
Cash flow / Revenue
15.66%
23.923%
24.185%
45.611%
29.112%
Sector positioning
Debt ratio
530.622024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 38.07
Watch+21 pts over 3 years
In 2024, the debt ratio of BANQUE CHABRIERES (530.62) 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
15.5%2024
2022
2023
2024
Q1: 6.06%
Med: 9.53%
Q3: 57.67%
Good-5 pts over 3 years
In 2024, the financial autonomy of BANQUE CHABRIERES (15.5%) 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
32.33 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.76 years
Average+14 pts over 3 years
In 2024, the repayment capacity of BANQUE CHABRIERES (32.33) 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 3351.08. 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 61.7x. 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
3351.082
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
61.737
Liquidity indicators evolution BANQUE CHABRIERES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
2023
2024
Liquidity ratio
1956.042
1254.676
1653.215
2485.655
3351.082
Interest coverage
77.772
51.265
35.335
43.969
61.737
Sector positioning
Liquidity ratio
3351.082024
2022
2023
2024
Q1: 0.0
Med: 42.63
Q3: 395.8
Excellent
In 2024, the liquidity ratio of BANQUE CHABRIERES (3351.08) 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.
Interest coverage
61.74x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.73x
Excellent
In 2024, the interest coverage of BANQUE CHABRIERES (61.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Overall, WCR represents 383 days of revenue, i.e. 48.4 M€ to permanently finance. Over 2019-2024, WCR increased by +5673%, 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
48 383 815 €
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
0 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
55 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
0 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
383 j
WCR and payment terms evolution BANQUE CHABRIERES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
Operating WCR
838 150 €
-803 471 €
8 278 228 €
70 466 €
48 383 815 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
86
0
0
Supplier payment term (days)
24
162
102
61
55
Positioning of BANQUE CHABRIERES in its sector
Comparison with sector Autres intermédiations monétaires
Valuation estimate
Based on 82 transactions of similar company sales
in 2024,
the value of BANQUE CHABRIERES is estimated at
64 614 514 €
(range 14 576 083€ - 105 054 644€).
With an EBITDA of 13 866 233€, the sector multiple of 6.9x is applied.
The price/revenue ratio is 0.59x
(in line with sector norms).
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
82 tx
14576k€64614k€105054k€
64 614 514 €Range: 14 576 083€ - 105 054 644€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
13 866 233 €×6.9x
Estimation96 318 358 €
14 700 154€ - 130 077 233€
Revenue Multiple30%
45 518 858 €×0.59x
Estimation26 800 215 €
16 673 125€ - 37 847 091€
Net Income Multiple20%
10 728 429 €×3.9x
Estimation42 076 356 €
11 120 347€ - 143 309 503€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 82 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 (Autres intermédiations monétaires)
Compare BANQUE CHABRIERES with other companies in the same sector:
Frequently asked questions about BANQUE CHABRIERES
What is the revenue of BANQUE CHABRIERES ?
The revenue of BANQUE CHABRIERES in 2024 is 45.5 M€.
Is BANQUE CHABRIERES profitable?
Yes, BANQUE CHABRIERES generated a net profit of 10.7 M€ in 2024.
Where is the headquarters of BANQUE CHABRIERES ?
The headquarters of BANQUE CHABRIERES is located in PARIS (75015), in the department Paris.
Where to find the tax return of BANQUE CHABRIERES ?
The tax return of BANQUE CHABRIERES 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 BANQUE CHABRIERES operate?
BANQUE CHABRIERES operates in the sector Autres intermédiations monétaires (NAF code 64.19Z). 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