CHARLIA FINANCES : revenue, balance sheet and financial ratios
CHARLIA FINANCES is a French company
founded 18 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BREST (29200),
this company of category ETI
shows in 2024 a revenue of 722 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARLIA FINANCES (SIREN 500963681)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
722 149 €
710 563 €
716 118 €
1 591 086 €
572 929 €
458 034 €
457 870 €
494 403 €
400 044 €
Net income
650 972 €
673 871 €
370 885 €
179 604 €
313 072 €
353 220 €
376 178 €
281 446 €
129 510 €
EBITDA
-136 841 €
-75 791 €
-27 509 €
-13 490 €
-105 140 €
-87 998 €
-98 780 €
-104 371 €
-100 811 €
Net margin
90.1%
94.8%
51.8%
11.3%
54.6%
77.1%
82.2%
56.9%
32.4%
Revenue and income statement
In 2024, CHARLIA FINANCES achieves revenue of 722 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.7%. Vs 2023: +2%. After deducting consumption (101 k€), gross margin stands at 621 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -137 k€, representing -18.9% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -81%, reducing margin by 8.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 651 k€, i.e. 90.1% 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
722 149 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
621 060 €
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
-136 841 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 575 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
650 972 €
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
-18.9%
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 18%. 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 71%. 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 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 65.6% 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
17.979%
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
70.792%
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
65.641%
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
2.127
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
94.389
87.114
68.459
55.204
137.368
72.198
87.345
124.373
17.979
Financial autonomy
49.21
50.427
56.854
62.647
41.054
54.345
49.675
41.541
70.792
Repayment capacity
449.532
16.202
10.342
5.219
15.923
-190.789
19.227
12.713
2.127
Cash flow / Revenue
1.255%
29.129%
44.238%
78.945%
56.193%
-0.93%
27.165%
68.238%
65.641%
Sector positioning
Debt ratio
17.982024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average-16 pts over 3 years
In 2024, the debt ratio of CHARLIA FINANCES (17.98) 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
70.79%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good+16 pts over 3 years
In 2024, the financial autonomy of CHARLIA FINANCES (70.8%) 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
2.13 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average-11 pts over 3 years
In 2024, the repayment capacity of CHARLIA FINANCES (2.13) 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 364.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
364.613
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
-120.162
Liquidity indicators evolution CHARLIA FINANCES
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
996.407
857.759
1107.219
1710.213
2656.603
913.305
940.774
1092.295
364.613
Interest coverage
-39.66
-32.943
-28.699
-27.981
-23.274
-474.952
-176.081
-173.364
-120.162
Sector positioning
Liquidity ratio
364.612024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average-19 pts over 3 years
In 2024, the liquidity ratio of CHARLIA FINANCES (364.61) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-120.16x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of CHARLIA FINANCES (-120.2x) 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: 648 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 759 days. Excellent situation: suppliers finance 111 days of the operating cycle (retail model). Overall, WCR represents 1715 days of revenue, i.e. 3.4 M€ to permanently finance. Over 2016-2024, WCR increased by +317%, 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
3 440 159 €
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
648 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
759 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
1715 j
WCR and payment terms evolution CHARLIA FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
825 299 €
1 267 274 €
648 765 €
1 003 635 €
3 465 441 €
2 187 409 €
3 457 210 €
6 752 182 €
3 440 159 €
Inventory turnover (days)
0
0
0
0
567
0
0
0
0
Customer payment term (days)
208
0
97
231
141
30
171
400
648
Supplier payment term (days)
132
187
74
70
24
60
286
571
759
Positioning of CHARLIA FINANCES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of CHARLIA FINANCES is estimated at
2 639 373 €
(range 928 068€ - 6 996 885€).
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 value2024
103 transactions
928k€2639k€6996k€
2 639 373 €Range: 928 068€ - 6 996 885€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
722 149 €×0.38x
Estimation272 696 €
129 975€ - 550 753€
Net Income Multiple20%
650 972 €×9.5x
Estimation6 189 389 €
2 125 209€ - 16 666 086€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare CHARLIA FINANCES with other companies in the same sector:
The revenue of CHARLIA FINANCES in 2024 is 722 k€.
Is CHARLIA FINANCES profitable?
Yes, CHARLIA FINANCES generated a net profit of 651 k€ in 2024.
Where is the headquarters of CHARLIA FINANCES ?
The headquarters of CHARLIA FINANCES is located in BREST (29200), in the department Finistere.
Where to find the tax return of CHARLIA FINANCES ?
The tax return of CHARLIA FINANCES 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 CHARLIA FINANCES operate?
CHARLIA FINANCES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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