CHAMPAGNE PHILIZOT ET FILS : revenue, balance sheet and financial ratios

CHAMPAGNE PHILIZOT ET FILS is a French company founded 23 years ago, specialized in the sector Fabrication de vins effervescents. Based in COEUR-DE-LA-VALLEE (51480), this company of category PME shows in 2024 a revenue of 13.7 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - CHAMPAGNE PHILIZOT ET FILS (SIREN 443139050)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 13 724 746 € 14 926 166 € 18 299 333 € 20 181 422 € 16 381 835 € 17 341 190 € 15 183 825 € 14 250 876 € 13 085 084 €
Net income -187 206 € 188 835 € 220 162 € 379 123 € 237 741 € 167 735 € 36 919 € 168 504 € 8 935 €
EBITDA -166 161 € 271 173 € 327 535 € 553 959 € 357 918 € 267 926 € 95 121 € 257 758 € 38 047 €
Net margin -1.4% 1.3% 1.2% 1.9% 1.5% 1.0% 0.2% 1.2% 0.1%

Revenue and income statement

In 2024, CHAMPAGNE PHILIZOT ET FILS achieves revenue of 13.7 M€. Revenue is growing positively over 9 years (CAGR: +0.6%). Slight decline of -8% vs 2023. After deducting consumption (13.2 M€), gross margin stands at 563 k€, i.e. a rate of 4%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -166 k€, representing -1.2% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -161%, reducing margin by 3.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -187 k€ (-1.4% 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

13 724 746 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

563 279 €

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

-166 161 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-179 897 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-187 206 €

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

-1.2%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 370%. 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 14%. 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

370.124%

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

13.872%

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

-1.265%

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

-8.181

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

50.9%

Solvency indicators evolution
CHAMPAGNE PHILIZOT ET FILS

Sector positioning

Debt ratio
370.12 2024
2022
2023
2024
Q1: 12.56
Med: 44.29
Q3: 127.75
Watch

In 2024, the debt ratio of CHAMPAGNE PHILIZOT ET FILS (370.12) 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
13.87% 2024
2022
2023
2024
Q1: 31.4%
Med: 47.71%
Q3: 66.3%
Watch

In 2024, the financial autonomy of CHAMPAGNE PHILIZOT ET FILS (13.9%) 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
-8.18 years 2024
2022
2023
2024
Q1: 0.14 years
Med: 2.81 years
Q3: 8.49 years
Excellent -50 pts over 3 years

In 2024, the repayment capacity of CHAMPAGNE PHILIZOT ET FILS (-8.18) 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 222.11. 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

222.106

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

-6.777

Liquidity indicators evolution
CHAMPAGNE PHILIZOT ET FILS

Sector positioning

Liquidity ratio
222.11 2024
2022
2023
2024
Q1: 191.3
Med: 351.94
Q3: 663.7
Average -10 pts over 3 years

In 2024, the liquidity ratio of CHAMPAGNE PHILIZOT ET FILS (222.11) 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
-6.78x 2024
2022
2023
2024
Q1: 1.32x
Med: 9.9x
Q3: 38.08x
Average

In 2024, the interest coverage of CHAMPAGNE PHILIZOT ET FILS (-6.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.

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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 2.5 M€ to permanently finance. Over 2016-2024, WCR increased by +59%, 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

2 450 965 €

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

21 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

28 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

8 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

64 j

WCR and payment terms evolution
CHAMPAGNE PHILIZOT ET FILS

Positioning of CHAMPAGNE PHILIZOT ET FILS in its sector

Comparison with sector Fabrication de vins effervescents

Valuation estimate

Based on 55 transactions of similar company sales (all years), the value of CHAMPAGNE PHILIZOT ET FILS is estimated at 4 708 177 € (range 2 572 258€ - 11 298 163€). The price/revenue ratio is 0.34x (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 value 2024
55 tx
2572k€ 4708k€ 11298k€
4 708 177 € Range: 2 572 258€ - 11 298 163€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Revenue Multiple
13 724 746 € × 0.34x = 4 708 178 €
Range: 2 572 259€ - 11 298 163€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 55 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 (Fabrication de vins effervescents)

Compare CHAMPAGNE PHILIZOT ET FILS with other companies in the same sector:

Voir toutes les statistiques du secteur Fabrication de vins effervescents

Frequently asked questions about CHAMPAGNE PHILIZOT ET FILS

What is the revenue of CHAMPAGNE PHILIZOT ET FILS ?

The revenue of CHAMPAGNE PHILIZOT ET FILS in 2024 is 13.7 M€.

Is CHAMPAGNE PHILIZOT ET FILS profitable?

CHAMPAGNE PHILIZOT ET FILS recorded a net loss in 2024.

Where is the headquarters of CHAMPAGNE PHILIZOT ET FILS ?

The headquarters of CHAMPAGNE PHILIZOT ET FILS is located in COEUR-DE-LA-VALLEE (51480), in the department Marne.

Where to find the tax return of CHAMPAGNE PHILIZOT ET FILS ?

The tax return of CHAMPAGNE PHILIZOT ET FILS 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 CHAMPAGNE PHILIZOT ET FILS operate?

CHAMPAGNE PHILIZOT ET FILS operates in the sector Fabrication de vins effervescents (NAF code 11.02A). See the 'Sector positioning' section above to compare the company with its competitors.