BUTTAZZONI CHATELLERAULT : revenue, balance sheet and financial ratios
BUTTAZZONI CHATELLERAULT is a French company
founded 11 years ago,
specialized in the sector Agences immobilières.
Based in CHATELLERAULT (86100),
this company of category PME
shows in 2020 a revenue of 110 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BUTTAZZONI CHATELLERAULT (SIREN 810570838)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
109 898 €
98 847 €
94 976 €
132 329 €
106 157 €
52 561 €
Net income
178 €
5 104 €
639 €
2 217 €
13 272 €
-12 416 €
EBITDA
4 594 €
14 398 €
-17 558 €
20 617 €
25 605 €
-6 633 €
Net margin
0.2%
5.2%
0.7%
1.7%
12.5%
-23.6%
Revenue and income statement
In 2020, BUTTAZZONI CHATELLERAULT achieves revenue of 110 k€. Over the period 2015-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +15.9%. Vs 2019, growth of +11% (99 k€ -> 110 k€). After deducting consumption (0 €), gross margin stands at 110 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 5 k€, representing 4.2% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -68%, reducing margin by 10.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 178 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
109 898 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
109 898 €
EBITDA (2020)
?
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
4 594 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 199 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
178 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.2%
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 1043%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 34.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1043.344%
Financial autonomy (2020)
?
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
4.196%
Cash flow / Revenue (2020)
?
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
3.864%
Repayment capacity (2020)
?
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
34.381
Asset age ratio (2020)
?
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
Debt ratio
-2556.432
3146.389
1989.708
1542.523
944.937
1043.344
Financial autonomy
-3.049
2.11
2.633
2.921
4.752
4.196
Repayment capacity
-18.125
9.408
10.551
-6.868
15.235
34.381
Cash flow / Revenue
-19.901%
17.775%
11.19%
-20.496%
8.67%
3.864%
Sector positioning
Debt ratio
1043.342020
2018
2019
2020
Q1: 0.02
Med: 18.55
Q3: 94.01
Average
In 2020, the debt ratio of BUTTAZZONI CHATELLERAULT (1043.34) 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
4.2%2020
2018
2019
2020
Q1: 7.66%
Med: 31.23%
Q3: 59.46%
Average
In 2020, the financial autonomy of BUTTAZZONI CHATELLERAULT (4.2%) 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
34.38 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.03 years
Q3: 2.04 years
Average+50 pts over 3 years
In 2020, the repayment capacity of BUTTAZZONI CHATELLERAULT (34.38) 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 84.25. 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 85.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2020)
?
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
84.255
Interest coverage (2020)
?
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
2015
2016
2017
2018
2019
2020
Liquidity ratio
68.521
91.186
80.246
68.701
68.994
84.255
Interest coverage
-57.696
23.648
26.202
-26.951
29.178
85.873
Sector positioning
Liquidity ratio
84.252020
2018
2019
2020
Q1: 117.79
Med: 199.58
Q3: 409.72
Average
In 2020, the liquidity ratio of BUTTAZZONI CHATELLERAULT (84.25) 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
85.87x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Excellent+50 pts over 3 years
In 2020, the interest coverage of BUTTAZZONI CHATELLERAULT (85.9x) 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: 366 days. Excellent situation: suppliers finance 366 days of the operating cycle (retail model). WCR is negative (-309 days): operations structurally generate cash. Notable WCR improvement over the period (-122%), freeing up cash.
Operating WCR (2020)
?
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
-94 256 €
Customer credit (2020)
?
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 (2020)
?
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
366 j
Inventory turnover (2020)
?
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 (2020)
?
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
-309 j
WCR and payment terms evolution BUTTAZZONI CHATELLERAULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
-42 441 €
-67 716 €
-73 162 €
-93 762 €
-92 285 €
-94 256 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
17
38
16
0
0
Supplier payment term (days)
198
59
194
247
288
366
Positioning of BUTTAZZONI CHATELLERAULT in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 99 transactions of similar company sales
in 2020,
the value of BUTTAZZONI CHATELLERAULT is estimated at
14 098 €
(range 7 606€ - 34 507€).
With an EBITDA of 4 594€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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 value2020
99 tx
7k€14k€34k€
14 098 €Range: 7 606€ - 34 507€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 594 €×2.2x
Estimation10 203 €
4 667€ - 30 056€
Revenue Multiple30%
109 898 €×0.27x
Estimation29 690 €
17 488€ - 63 342€
Net Income Multiple20%
178 €×2.5x
Estimation448 €
136€ - 2 385€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 BUTTAZZONI CHATELLERAULT with other companies in the same sector:
Frequently asked questions about BUTTAZZONI CHATELLERAULT
What is the revenue of BUTTAZZONI CHATELLERAULT ?
The revenue of BUTTAZZONI CHATELLERAULT in 2020 is 110 k€.
Is BUTTAZZONI CHATELLERAULT profitable?
Yes, BUTTAZZONI CHATELLERAULT generated a net profit of 178€ in 2020.
Where is the headquarters of BUTTAZZONI CHATELLERAULT ?
The headquarters of BUTTAZZONI CHATELLERAULT is located in CHATELLERAULT (86100), in the department Vienne.
Where to find the tax return of BUTTAZZONI CHATELLERAULT ?
The tax return of BUTTAZZONI CHATELLERAULT 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 BUTTAZZONI CHATELLERAULT operate?
BUTTAZZONI CHATELLERAULT 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
Rotate your phone to landscape mode to view the chart