Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-12-14 (16 years)Status: ActiveBusiness sector: Agences immobilièresLocation: MARCQ-EN-BARŒUL (59700), Nord
CHARMADE : revenue, balance sheet and financial ratios
CHARMADE is a French company
founded 16 years ago,
specialized in the sector Agences immobilières.
Based in MARCQ-EN-BARŒUL (59700),
this company of category PME
shows in 2023 a revenue of 15.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, CHARMADE generates positive net income of 276 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 93 k€ -> 276 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
276 359 €
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 0%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.033%
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
73.586%
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
2018
2020
2022
2023
2024
Debt ratio
0.0
0.075
0.004
0.273
0.031
0.033
Financial autonomy
68.478
74.271
76.941
25.436
15.36
73.586
Repayment capacity
0.0
0.006
0.0
0.006
0.001
None
Cash flow / Revenue
37.842%
22.162%
10.717%
12.565%
6.052%
None%
Sector positioning
Debt ratio
0.032024
2022
2023
2024
Q1: 0.0
Med: 9.94
Q3: 66.37
Good
In 2024, the debt ratio of CHARMADE (0.03) 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
73.59%2024
2022
2023
2024
Q1: 2.93%
Med: 25.86%
Q3: 59.99%
Excellent+32 pts over 3 years
In 2024, the financial autonomy of CHARMADE (73.6%) 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
0.0 years2023
2022
2023
Q1: -0.13 years
Med: 0.0 years
Q3: 1.25 years
Good+15 pts over 2 years
In 2023, the repayment capacity of CHARMADE (0.00) 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 306.24. 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
306.24
Liquidity indicators evolution CHARMADE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2020
2022
2023
2024
Liquidity ratio
476.105
235.539
136.144
117.711
134.177
306.24
Interest coverage
0.0
0.0
0.0
0.526
0.0
None
Sector positioning
Liquidity ratio
306.242024
2022
2023
2024
Q1: 103.88
Med: 180.17
Q3: 474.31
Good+34 pts over 3 years
In 2024, the liquidity ratio of CHARMADE (306.24) 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
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.95x
Average-35 pts over 2 years
In 2023, the interest coverage of CHARMADE (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.
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
0 €
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
0 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
0 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 and payment terms evolution CHARMADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2020
2022
2023
2024
Operating WCR
217 905 €
-20 402 €
-25 651 €
234 760 €
4 541 348 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
241
0
17
4
103
0
Supplier payment term (days)
271
165
23
292
164
0
Positioning of CHARMADE in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 64 transactions of similar company sales
in 2024,
the value of CHARMADE is estimated at
1 385 368 €
(range 609 017€ - 3 069 589€).
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
64 tx
609k€1385k€3069k€
1 385 368 €Range: 609 017€ - 3 069 589€
NAF 5 année 2024
Valuation method used
Net Income Multiple
276 359 €
×
5.0x
=1 385 369 €
Range: 609 018€ - 3 069 589€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 64 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 (Agences immobilières)
Compare CHARMADE with other companies in the same sector:
Yes, CHARMADE generated a net profit of 276 k€ in 2024.
Where is the headquarters of CHARMADE ?
The headquarters of CHARMADE is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of CHARMADE ?
The tax return of CHARMADE 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 CHARMADE operate?
CHARMADE operates in the sector Agences immobilières (NAF code 68.31Z). 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