Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: MERIGNAC (33700), Gironde
CHANTIERS D'AQUITAINE : revenue, balance sheet and financial ratios
CHANTIERS D'AQUITAINE is a French company
founded 72 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in MERIGNAC (33700),
this company of category ETI
shows in 2023 a revenue of 29.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHANTIERS D'AQUITAINE (SIREN 454202359)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
29 499 387 €
30 236 892 €
27 790 423 €
27 622 149 €
27 076 237 €
23 220 934 €
25 520 406 €
27 612 831 €
Net income
568 755 €
747 810 €
809 655 €
408 080 €
401 383 €
-544 277 €
-1 001 724 €
534 246 €
EBITDA
792 209 €
626 839 €
1 049 979 €
751 955 €
558 001 €
-548 065 €
-2 015 317 €
-319 137 €
Net margin
1.9%
2.5%
2.9%
1.5%
1.5%
-2.3%
-3.9%
1.9%
Revenue and income statement
In 2023, CHANTIERS D'AQUITAINE achieves revenue of 29.5 M€. Revenue is growing positively over 8 years (CAGR: +0.9%). Slight decline of -2% vs 2022. After deducting consumption (5.9 M€), gross margin stands at 23.6 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 792 k€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 569 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
29 499 387 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 647 002 €
EBITDA (2023)
?
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
792 209 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
921 476 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
568 755 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.7%
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 9%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.978%
Financial autonomy (2023)
?
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
23.941%
Cash flow / Revenue (2023)
?
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
1.402%
Repayment capacity (2023)
?
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
0.848
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
52.144
72.33
20.415
88.229
45.015
2.426
6.262
8.978
Financial autonomy
24.705
22.763
19.697
17.755
23.051
28.778
23.714
23.941
Repayment capacity
-2.442
-0.734
-0.49
6.664
3.37
0.103
0.617
0.848
Cash flow / Revenue
-3.257%
-12.395%
-4.787%
1.5%
1.681%
3.627%
1.289%
1.402%
Sector positioning
Debt ratio
8.982023
2021
2022
2023
Q1: 2.72
Med: 28.34
Q3: 77.43
Good+6 pts over 3 years
In 2023, the debt ratio of CHANTIERS D'AQUITAINE (8.98) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
23.94%2023
2021
2022
2023
Q1: 15.56%
Med: 31.47%
Q3: 49.86%
Average-8 pts over 3 years
In 2023, the financial autonomy of CHANTIERS D'AQUITAINE (23.9%) 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
0.85 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.94 years
Q3: 2.47 years
Good+19 pts over 3 years
In 2023, the repayment capacity of CHANTIERS D'AQUITAINE (0.85) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 124.49. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
124.492
Interest coverage (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
154.061
132.368
99.752
132.539
135.306
134.705
118.852
124.492
Interest coverage
-41.93
-8.504
-30.872
14.102
0.0
0.083
0.028
0.022
Sector positioning
Liquidity ratio
124.492023
2021
2022
2023
Q1: 140.64
Med: 184.56
Q3: 255.95
Watch
In 2023, the liquidity ratio of CHANTIERS D'AQUITAINE (124.49) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.02x2023
2021
2022
2023
Q1: 0.0x
Med: 0.94x
Q3: 4.92x
Average
In 2023, the interest coverage of CHANTIERS D'AQUITAINE (0.0x) 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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. The company must finance 2 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 5.2 M€ to permanently finance. Notable WCR improvement over the period (-40%), freeing up cash.
Operating WCR (2023)
?
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
5 238 206 €
Customer credit (2023)
?
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
92 j
Supplier credit (2023)
?
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
90 j
Inventory turnover (2023)
?
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
2 j
WCR in days of revenue (2023)
?
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 CHANTIERS D'AQUITAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
8 687 825 €
6 045 019 €
5 449 953 €
6 595 501 €
4 244 419 €
3 319 288 €
4 869 349 €
5 238 206 €
Inventory turnover (days)
8
2
3
1
1
1
3
2
Customer payment term (days)
98
87
84
101
85
75
85
92
Supplier payment term (days)
77
74
123
108
65
71
84
90
Positioning of CHANTIERS D'AQUITAINE in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 873 516€ to 3 845 374€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
873k€1112k€3845k€
1 112 991 €Range: 873 516€ - 3 845 374€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Construction de réseaux pour fluides)
Compare CHANTIERS D'AQUITAINE with other companies in the same sector:
Frequently asked questions about CHANTIERS D'AQUITAINE
What is the revenue of CHANTIERS D'AQUITAINE ?
The revenue of CHANTIERS D'AQUITAINE in 2023 is 29.5 M€.
Is CHANTIERS D'AQUITAINE profitable?
Yes, CHANTIERS D'AQUITAINE generated a net profit of 569 k€ in 2023.
Where is the headquarters of CHANTIERS D'AQUITAINE ?
The headquarters of CHANTIERS D'AQUITAINE is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of CHANTIERS D'AQUITAINE ?
The tax return of CHANTIERS D'AQUITAINE 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 CHANTIERS D'AQUITAINE operate?
CHANTIERS D'AQUITAINE operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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