Employees: NN (None)Legal category: 5202Size: PMECreation date: 2012-09-26 (13 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: SAINT-EGREVE (38120), Isere
CHAMPS VICHY : revenue, balance sheet and financial ratios
CHAMPS VICHY is a French company
founded 13 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in SAINT-EGREVE (38120),
this company of category PME
shows in 2021 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAMPS VICHY (SIREN 788848539)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
N/C
1 701 817 €
1 366 904 €
1 360 898 €
1 201 105 €
998 467 €
Net income
940 920 €
753 580 €
674 589 €
308 645 €
553 699 €
-52 418 €
-111 454 €
-264 838 €
EBITDA
N/C
N/C
N/C
1 339 705 €
1 235 304 €
1 190 689 €
1 114 278 €
666 599 €
Net margin
N/C
N/C
N/C
18.1%
40.5%
-3.9%
-9.3%
-26.5%
Revenue and income statement
In 2024, CHAMPS VICHY generates positive net income of 941 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
940 920 €
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 228%. 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 30%. The balance between equity and debt is satisfactory.
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
227.975%
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
30.335%
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
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2217.397
-1724.49
-1545.474
-3985.366
882.075
526.784
365.37
227.975
Financial autonomy
-4.694
-6.15
-6.902
-2.559
10.129
15.797
21.352
30.335
Repayment capacity
27.719
16.0
14.478
12.056
10.865
None
None
None
Cash flow / Revenue
46.788%
73.061%
67.973%
75.667%
66.586%
None%
None%
None%
Sector positioning
Debt ratio
227.972024
2022
2023
2024
Q1: -20.86
Med: 5.98
Q3: 146.91
Average
In 2024, the debt ratio of CHAMPS VICHY (227.97) 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
30.34%2024
2022
2023
2024
Q1: 0.04%
Med: 27.65%
Q3: 73.85%
Good+17 pts over 3 years
In 2024, the financial autonomy of CHAMPS VICHY (30.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 484.44. 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
484.44
Liquidity indicators evolution CHAMPS VICHY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
135.831
566.919
381.068
234.365
251.997
216.793
373.977
484.44
Interest coverage
29.854
21.246
18.285
16.273
15.417
None
None
None
Sector positioning
Liquidity ratio
484.442024
2022
2023
2024
Q1: 83.89
Med: 308.33
Q3: 1331.54
Good+12 pts over 3 years
In 2024, the liquidity ratio of CHAMPS VICHY (484.44) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution CHAMPS VICHY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
66 188 €
21 175 €
88 622 €
110 706 €
72 208 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
17
0
1
1
2
0
0
0
Supplier payment term (days)
67
36
21
40
15
0
0
0
Positioning of CHAMPS VICHY in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of CHAMPS VICHY is estimated at
6 411 740 €
(range 1 927 806€ - 11 632 997€).
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 value2024
169 transactions
1927k€6411k€11632k€
6 411 740 €Range: 1 927 806€ - 11 632 997€
NAF 5 année 2024
Valuation method used
Net Income Multiple
940 920 €
×
6.8x
=6 411 740 €
Range: 1 927 807€ - 11 632 998€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare CHAMPS VICHY with other companies in the same sector:
Yes, CHAMPS VICHY generated a net profit of 941 k€ in 2024.
Where is the headquarters of CHAMPS VICHY ?
The headquarters of CHAMPS VICHY is located in SAINT-EGREVE (38120), in the department Isere.
Where to find the tax return of CHAMPS VICHY ?
The tax return of CHAMPS VICHY 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 CHAMPS VICHY operate?
CHAMPS VICHY operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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