Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: BREST (29200), Finistere
CHANTIER DU GUIP : revenue, balance sheet and financial ratios
CHANTIER DU GUIP is a French company
founded 35 years ago,
specialized in the sector Réparation et maintenance navale.
Based in BREST (29200),
this company of category PME
shows in 2025 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHANTIER DU GUIP (SIREN 380808550)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
3 593 091 €
3 400 462 €
3 384 391 €
2 783 095 €
2 494 219 €
2 541 131 €
3 268 449 €
N/C
Net income
138 405 €
217 643 €
199 639 €
94 555 €
-68 766 €
175 132 €
26 723 €
80 474 €
EBITDA
485 092 €
673 940 €
457 011 €
253 625 €
89 012 €
283 109 €
198 992 €
N/C
Net margin
3.9%
6.4%
5.9%
3.4%
-2.8%
6.9%
0.8%
N/C
Revenue and income statement
In 2025, CHANTIER DU GUIP achieves revenue of 3.6 M€. Revenue is growing positively over 8 years (CAGR: +1.6%). Vs 2024: +6%. After deducting consumption (573 k€), gross margin stands at 3.0 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 485 k€, representing 13.5% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -28%, reducing margin by 6.3 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 138 k€, i.e. 3.9% 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
3 593 091 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 020 406 €
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
485 092 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
150 592 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
138 405 €
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
13.4%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.7% 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
34.267%
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
50.222%
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
12.656%
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
1.572
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
57.547
66.646
61.995
54.674
66.717
58.402
47.183
34.267
Financial autonomy
46.562
46.824
42.433
40.29
42.674
49.981
55.745
50.222
Repayment capacity
None
5.105
3.653
10.222
4.233
3.23
1.523
1.572
Cash flow / Revenue
None%
6.22%
11.184%
3.34%
9.153%
9.522%
18.082%
12.656%
Sector positioning
Debt ratio
34.272025
2023
2024
2025
Q1: 5.07
Med: 24.02
Q3: 66.22
Average
In 2025, the debt ratio of CHANTIER DU GUIP (34.27) 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
50.22%2025
2023
2024
2025
Q1: 26.65%
Med: 45.28%
Q3: 62.84%
Good-14 pts over 3 years
In 2025, the financial autonomy of CHANTIER DU GUIP (50.2%) 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
1.57 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.33 years
Q3: 1.57 years
Average
In 2025, the repayment capacity of CHANTIER DU GUIP (1.57) 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 273.50. 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 5.2x. 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
273.502
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
5.241
Liquidity indicators evolution CHANTIER DU GUIP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
272.601
273.717
310.395
336.039
312.874
527.454
371.347
273.502
Interest coverage
None
14.894
10.033
30.045
9.33
5.409
3.971
5.241
Sector positioning
Liquidity ratio
273.52025
2023
2024
2025
Q1: 167.69
Med: 245.43
Q3: 346.58
Good-21 pts over 3 years
In 2025, the liquidity ratio of CHANTIER DU GUIP (273.50) 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.
Interest coverage
5.24x2025
2023
2024
2025
Q1: 0.0x
Med: 1.06x
Q3: 9.13x
Good-12 pts over 3 years
In 2025, the interest coverage of CHANTIER DU GUIP (5.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 150 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The gap of 105 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 118 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 128 days of revenue, i.e. 1.3 M€ 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
1 277 056 €
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
150 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
45 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
118 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
128 j
WCR and payment terms evolution CHANTIER DU GUIP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
0 €
1 282 245 €
850 135 €
779 344 €
1 064 200 €
1 335 413 €
1 592 402 €
1 277 056 €
Inventory turnover (days)
0
96
123
149
108
96
112
118
Customer payment term (days)
0
101
158
164
135
110
128
150
Supplier payment term (days)
0
63
48
39
73
32
54
45
Positioning of CHANTIER DU GUIP in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 1 183 138€ to 2 904 681€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
1183k€1976k€2904k€
1 976 418 €Range: 1 183 138€ - 2 904 681€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare CHANTIER DU GUIP with other companies in the same sector:
The revenue of CHANTIER DU GUIP in 2025 is 3.6 M€.
Is CHANTIER DU GUIP profitable?
Yes, CHANTIER DU GUIP generated a net profit of 138 k€ in 2025.
Where is the headquarters of CHANTIER DU GUIP ?
The headquarters of CHANTIER DU GUIP is located in BREST (29200), in the department Finistere.
Where to find the tax return of CHANTIER DU GUIP ?
The tax return of CHANTIER DU GUIP 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 CHANTIER DU GUIP operate?
CHANTIER DU GUIP operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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