Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-09-02 (6 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: IDRON (64320), Pyrenees-Atlantiques
CHANTEREAU HOLDING : revenue, balance sheet and financial ratios
CHANTEREAU HOLDING is a French company
founded 6 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in IDRON (64320),
this company of category PME
shows in 2025 a revenue of 106 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHANTEREAU HOLDING (SIREN 853999837)
Indicator
2025
2024
2023
2022
2021
2020
Revenue
105 600 €
99 200 €
N/C
N/C
N/C
N/C
Net income
221 266 €
185 847 €
143 443 €
87 750 €
88 321 €
21 642 €
EBITDA
17 664 €
15 074 €
-8 221 €
-8 120 €
-9 569 €
-2 501 €
Net margin
209.5%
187.3%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, CHANTEREAU HOLDING achieves revenue of 106 k€. Over the period 2024-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.5%. Vs 2024: +6%. After deducting consumption (0 €), gross margin stands at 106 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 18 k€, representing 16.7% of 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 221 k€, i.e. 209.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
105 600 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
105 600 €
EBITDA (2025)
?
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
17 664 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
17 665 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
221 266 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.7%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 209.5% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
44.45%
Financial autonomy (2025)
?
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
30.772%
Cash flow / Revenue (2025)
?
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
209.533%
Repayment capacity (2025)
?
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
1.496
Solvency indicators evolution CHANTEREAU HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
2025
Debt ratio
193.778
817.196
375.095
174.105
86.303
44.45
Financial autonomy
65.54
89.08
78.495
62.781
45.867
30.772
Repayment capacity
2.072
9.856
8.371
4.199
2.514
1.496
Cash flow / Revenue
None%
None%
None%
None%
187.347%
209.533%
Sector positioning
Debt ratio
44.452025
2023
2024
2025
Q1: 0.14
Med: 16.34
Q3: 92.69
Average-16 pts over 3 years
In 2025, the debt ratio of CHANTEREAU HOLDING (44.45) 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
30.77%2025
2023
2024
2025
Q1: 13.69%
Med: 51.99%
Q3: 85.32%
Average-28 pts over 3 years
In 2025, the financial autonomy of CHANTEREAU HOLDING (30.8%) 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
1.5 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.34 years
Q3: 3.6 years
Average-16 pts over 3 years
In 2025, the repayment capacity of CHANTEREAU HOLDING (1.50) 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 2515.55. 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 27.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
2515.549
Interest coverage (2025)
?
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
27.095
Liquidity indicators evolution CHANTEREAU HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
2025
Liquidity ratio
368.276
124.088
22.987
40.878
1040.452
2515.549
Interest coverage
-0.92
-37.893
-89.15
-83.019
49.37
27.095
Sector positioning
Liquidity ratio
2515.552025
2023
2024
2025
Q1: 140.28
Med: 507.86
Q3: 2210.32
Excellent+50 pts over 3 years
In 2025, the liquidity ratio of CHANTEREAU HOLDING (2515.55) 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
27.09x2025
2023
2024
2025
Q1: -39.6x
Med: 0.0x
Q3: 1.37x
Excellent+50 pts over 3 years
In 2025, the interest coverage of CHANTEREAU HOLDING (27.1x) 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. Overall, WCR represents 279 days of revenue, i.e. 82 k€ to permanently finance.
Operating WCR (2025)
?
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
81 941 €
Customer credit (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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
279 j
WCR and payment terms evolution CHANTEREAU HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
17 095 €
81 941 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
57
0
0
0
0
0
Positioning of CHANTEREAU HOLDING in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of CHANTEREAU HOLDING is estimated at
198 488 €
(range 68 112€ - 508 075€).
With an EBITDA of 17 664€, the sector multiple of 3.4x is applied.
The price/revenue ratio is 0.38x
(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 value2025
173 transactions
68k€198k€508k€
198 488 €Range: 68 112€ - 508 075€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
17 664 €×3.4x
Estimation60 705 €
16 631€ - 117 516€
Revenue Multiple30%
105 600 €×0.38x
Estimation40 592 €
16 997€ - 91 690€
Net Income Multiple20%
221 266 €×3.5x
Estimation779 792 €
273 489€ - 2 109 050€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 173 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 (Services administratifs combinés de bureau)
Compare CHANTEREAU HOLDING with other companies in the same sector:
Frequently asked questions about CHANTEREAU HOLDING
What is the revenue of CHANTEREAU HOLDING ?
The revenue of CHANTEREAU HOLDING in 2025 is 106 k€.
Is CHANTEREAU HOLDING profitable?
Yes, CHANTEREAU HOLDING generated a net profit of 221 k€ in 2025.
Where is the headquarters of CHANTEREAU HOLDING ?
The headquarters of CHANTEREAU HOLDING is located in IDRON (64320), in the department Pyrenees-Atlantiques.
Where to find the tax return of CHANTEREAU HOLDING ?
The tax return of CHANTEREAU HOLDING 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 CHANTEREAU HOLDING operate?
CHANTEREAU HOLDING operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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