CHAPMAN STRASBOURG : revenue, balance sheet and financial ratios
CHAPMAN STRASBOURG is a French company
founded 11 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in GEISPOLSHEIM (67118),
this company of category ETI
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAPMAN STRASBOURG (SIREN 809805096)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 494 302 €
2 345 377 €
1 981 957 €
950 944 €
722 788 €
1 513 539 €
1 414 275 €
1 273 767 €
1 192 993 €
Net income
694 355 €
593 834 €
425 431 €
-160 552 €
-473 881 €
9 961 €
-53 115 €
-101 358 €
-168 171 €
EBITDA
835 414 €
741 655 €
553 467 €
-60 434 €
-321 262 €
89 477 €
92 371 €
61 405 €
-85 247 €
Net margin
27.8%
25.3%
21.5%
-16.9%
-65.6%
0.7%
-3.8%
-8.0%
-14.1%
Revenue and income statement
In 2024, CHAPMAN STRASBOURG achieves revenue of 2.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2023: +6%. After deducting consumption (130 k€), gross margin stands at 2.4 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 835 k€, representing 33.5% 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 694 k€, i.e. 27.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 494 302 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 363 865 €
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
835 414 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
694 300 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
694 355 €
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
33.5%
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 27%. 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 64%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 29.7% 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 (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
27.123%
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
63.934%
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
29.652%
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
0.611
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-203.459
-10408.395
487.968
182.074
-132.387
-1149.01
103.42
43.612
27.123
Financial autonomy
-20.552
-0.37
6.236
14.902
-49.186
-3.806
29.838
49.243
63.934
Repayment capacity
-0.628
-1.424
-5.17
22.209
-1.283
-2.166
0.926
0.699
0.611
Cash flow / Revenue
-18.524%
-7.792%
-3.129%
0.596%
-49.544%
-16.825%
21.956%
25.749%
29.652%
Sector positioning
Debt ratio
27.122024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-13 pts over 3 years
In 2024, the debt ratio of CHAPMAN STRASBOURG (27.12) 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
63.93%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+25 pts over 3 years
In 2024, the financial autonomy of CHAPMAN STRASBOURG (63.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.61 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good
In 2024, the repayment capacity of CHAPMAN STRASBOURG (0.61) 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 424.23. 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 3.0x. Financial charges are adequately covered by operations.
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
424.225
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
2.986
Liquidity indicators evolution CHAPMAN STRASBOURG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
103.374
131.448
117.163
126.693
97.225
125.405
217.261
282.295
424.225
Interest coverage
0.0
0.0
0.028
3.79
0.0
-17.048
1.58
3.062
2.986
Sector positioning
Liquidity ratio
424.232024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+19 pts over 3 years
In 2024, the liquidity ratio of CHAPMAN STRASBOURG (424.23) 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
2.99x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good
In 2024, the interest coverage of CHAPMAN STRASBOURG (3.0x) 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: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 70 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 222 days of revenue, i.e. 1.5 M€ to permanently finance. Over 2016-2024, WCR increased by +4680%, 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
1 538 585 €
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
19 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
89 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
1 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
222 j
WCR and payment terms evolution CHAPMAN STRASBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
32 187 €
-4 509 €
-12 898 €
204 479 €
422 448 €
453 058 €
741 292 €
1 445 643 €
1 538 585 €
Inventory turnover (days)
2
1
2
2
3
2
1
1
1
Customer payment term (days)
16
8
8
11
5
2
20
36
19
Supplier payment term (days)
57
42
65
65
160
153
118
126
89
Positioning of CHAPMAN STRASBOURG in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of CHAPMAN STRASBOURG is estimated at
2 969 639 €
(range 965 412€ - 5 619 953€).
With an EBITDA of 835 414€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(in line with sector norms).
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 value2024
99 tx
965k€2969k€5619k€
2 969 639 €Range: 965 412€ - 5 619 953€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
835 414 €×4.8x
Estimation3 988 922 €
932 052€ - 6 870 181€
Revenue Multiple30%
2 494 302 €×0.54x
Estimation1 355 091 €
673 928€ - 3 105 628€
Net Income Multiple20%
694 355 €×4.1x
Estimation2 843 257 €
1 486 040€ - 6 265 875€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare CHAPMAN STRASBOURG with other companies in the same sector:
Frequently asked questions about CHAPMAN STRASBOURG
What is the revenue of CHAPMAN STRASBOURG ?
The revenue of CHAPMAN STRASBOURG in 2024 is 2.5 M€.
Is CHAPMAN STRASBOURG profitable?
Yes, CHAPMAN STRASBOURG generated a net profit of 694 k€ in 2024.
Where is the headquarters of CHAPMAN STRASBOURG ?
The headquarters of CHAPMAN STRASBOURG is located in GEISPOLSHEIM (67118), in the department Bas-Rhin.
Where to find the tax return of CHAPMAN STRASBOURG ?
The tax return of CHAPMAN STRASBOURG 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 CHAPMAN STRASBOURG operate?
CHAPMAN STRASBOURG operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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