Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-01-15 (8 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: SAINT-NAZAIRE (44600), Loire-Atlantique
CHAPRON GILLES PERE ET FILS : revenue, balance sheet and financial ratios
CHAPRON GILLES PERE ET FILS is a French company
founded 8 years ago,
specialized in the sector Travaux de plâtrerie.
Based in SAINT-NAZAIRE (44600),
this company of category PME
shows in 2024 a revenue of 675 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAPRON GILLES PERE ET FILS (SIREN 834678229)
Indicator
2024
2023
2022
2021
2019
Revenue
675 370 €
574 937 €
557 283 €
625 327 €
647 528 €
Net income
25 138 €
24 060 €
13 679 €
54 034 €
16 281 €
EBITDA
61 570 €
52 770 €
44 301 €
101 939 €
45 351 €
Net margin
3.7%
4.2%
2.5%
8.6%
2.5%
Revenue and income statement
In 2024, CHAPRON GILLES PERE ET FILS achieves revenue of 675 k€. Revenue is growing positively over 5 years (CAGR: +0.8%). Vs 2023, growth of +17% (575 k€ -> 675 k€). After deducting consumption (217 k€), gross margin stands at 459 k€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 62 k€, representing 9.1% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 25 k€, i.e. 3.7% 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
675 370 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
458 784 €
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
61 570 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
24 216 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 138 €
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
9.1%
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 17%. 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 67%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
16.66%
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
66.538%
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
8.128%
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
0.728
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CHAPRON GILLES PERE ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
Debt ratio
99.307
41.623
19.062
14.97
16.66
Financial autonomy
35.403
55.55
67.429
70.426
66.538
Repayment capacity
2.46
0.866
0.955
0.684
0.728
Cash flow / Revenue
6.247%
13.599%
6.831%
8.179%
8.128%
Sector positioning
Debt ratio
16.662024
2022
2023
2024
Q1: 0.38
Med: 14.82
Q3: 43.06
Average
In 2024, the debt ratio of CHAPRON GILLES PERE ET FILS (16.66) 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
66.54%2024
2022
2023
2024
Q1: 8.96%
Med: 33.57%
Q3: 53.73%
Excellent
In 2024, the financial autonomy of CHAPRON GILLES PERE ET FILS (66.5%) 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
0.73 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Average+8 pts over 3 years
In 2024, the repayment capacity of CHAPRON GILLES PERE ET FILS (0.73) 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 256.27. 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 3.6x. 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
256.274
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
3.614
Liquidity indicators evolution CHAPRON GILLES PERE ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
2023
2024
Liquidity ratio
167.948
239.868
244.258
269.303
256.274
Interest coverage
4.106
1.8
3.244
2.295
3.614
Sector positioning
Liquidity ratio
256.272024
2022
2023
2024
Q1: 146.35
Med: 209.49
Q3: 309.1
Good
In 2024, the liquidity ratio of CHAPRON GILLES PERE ET FILS (256.27) 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
3.61x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.93x
Excellent
In 2024, the interest coverage of CHAPRON GILLES PERE ET FILS (3.6x) 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. Average customer payment term: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Excellent situation: suppliers finance 33 days of the operating cycle (retail model). Overall, WCR represents 22 days of revenue, i.e. 41 k€ to permanently finance.
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
40 752 €
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
27 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
60 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 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
22 j
WCR and payment terms evolution CHAPRON GILLES PERE ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
2024
Operating WCR
39 027 €
27 233 €
15 816 €
15 454 €
40 752 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
27
15
10
15
27
Supplier payment term (days)
54
47
46
55
60
Positioning of CHAPRON GILLES PERE ET FILS in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of CHAPRON GILLES PERE ET FILS is estimated at
93 545 €
(range 50 913€ - 141 275€).
With an EBITDA of 61 570€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
65 tx
50k€93k€141k€
93 545 €Range: 50 913€ - 141 275€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 570 €×1.6x
Estimation95 509 €
59 255€ - 132 284€
Revenue Multiple30%
675 370 €×0.15x
Estimation98 635 €
51 196€ - 128 768€
Net Income Multiple20%
25 138 €×3.2x
Estimation81 003 €
29 633€ - 182 515€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Travaux de plâtrerie)
Compare CHAPRON GILLES PERE ET FILS with other companies in the same sector:
Frequently asked questions about CHAPRON GILLES PERE ET FILS
What is the revenue of CHAPRON GILLES PERE ET FILS ?
The revenue of CHAPRON GILLES PERE ET FILS in 2024 is 675 k€.
Is CHAPRON GILLES PERE ET FILS profitable?
Yes, CHAPRON GILLES PERE ET FILS generated a net profit of 25 k€ in 2024.
Where is the headquarters of CHAPRON GILLES PERE ET FILS ?
The headquarters of CHAPRON GILLES PERE ET FILS is located in SAINT-NAZAIRE (44600), in the department Loire-Atlantique.
Where to find the tax return of CHAPRON GILLES PERE ET FILS ?
The tax return of CHAPRON GILLES PERE ET FILS 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 CHAPRON GILLES PERE ET FILS operate?
CHAPRON GILLES PERE ET FILS operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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