Employees: 11 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2009-09-07 (16 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: CHARTRES (28000), Eure-et-Loir
CHARTRES AMENAGEMENT : revenue, balance sheet and financial ratios
CHARTRES AMENAGEMENT is a French company
founded 16 years ago,
specialized in the sector Ingénierie, études techniques.
Based in CHARTRES (28000),
this company of category PME
shows in 2024 a revenue of 20.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARTRES AMENAGEMENT (SIREN 514950104)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
20 705 142 €
47 648 086 €
39 655 079 €
19 495 650 €
27 148 029 €
26 838 733 €
27 924 607 €
11 571 641 €
18 161 782 €
Net income
300 040 €
246 547 €
209 419 €
159 128 €
307 806 €
270 276 €
109 881 €
101 629 €
118 827 €
EBITDA
-1 627 220 €
-1 883 036 €
-2 062 767 €
-1 056 408 €
-1 372 488 €
-1 597 592 €
-1 516 338 €
-1 542 172 €
-1 724 350 €
Net margin
1.4%
0.5%
0.5%
0.8%
1.1%
1.0%
0.4%
0.9%
0.7%
Revenue and income statement
In 2024, CHARTRES AMENAGEMENT achieves revenue of 20.7 M€. Revenue is growing positively over 9 years (CAGR: +1.7%). Significant drop of -57% vs 2023. After deducting consumption (0 €), gross margin stands at 20.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.6 M€, representing -7.9% of revenue. Warning negative scissor effect: despite revenue change (-57%), EBITDA varies by +14%, reducing margin by 3.9 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 300 k€, i.e. 1.4% 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
20 705 142 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 705 142 €
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
-1 627 220 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
198 617 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
300 040 €
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
-7.9%
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 1704%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1704.01%
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
4.985%
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
-7.555%
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
-83.024
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
2099.266
2087.726
2133.471
2292.607
2337.113
1968.845
1807.179
1755.426
1704.01
Financial autonomy
3.904
3.809
3.992
3.783
3.88
4.464
4.401
4.742
4.985
Repayment capacity
-73.327
-82.474
-89.764
-93.163
-125.212
-149.773
-67.069
-70.999
-83.024
Cash flow / Revenue
-9.327%
-13.167%
-5.216%
-5.812%
-4.57%
-4.491%
-4.807%
-3.799%
-7.555%
Sector positioning
Debt ratio
1704.012024
2022
2023
2024
Q1: 0.0
Med: 8.27
Q3: 42.91
Average
In 2024, the debt ratio of CHARTRES AMENAGEMENT (1704.01) 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
4.99%2024
2022
2023
2024
Q1: 11.43%
Med: 37.89%
Q3: 61.44%
Average
In 2024, the financial autonomy of CHARTRES AMENAGEMENT (5.0%) 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
-83.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.91 years
Excellent
In 2024, the repayment capacity of CHARTRES AMENAGEMENT (-83.02) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1388.13. 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
1388.127
Interest coverage (2024)
?
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
2024
Liquidity ratio
829.951
659.582
1007.165
978.633
1650.13
1975.352
1051.085
902.633
1388.127
Interest coverage
-0.404
-0.116
-0.128
-0.459
-0.716
-3.545
-3.493
0.0
-3.23
Sector positioning
Liquidity ratio
1388.132024
2022
2023
2024
Q1: 149.23
Med: 230.43
Q3: 406.09
Excellent
In 2024, the liquidity ratio of CHARTRES AMENAGEMENT (1388.13) 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
-3.23x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Average
In 2024, the interest coverage of CHARTRES AMENAGEMENT (-3.2x) 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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Inventory turnover is 2373 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2405 days of revenue, i.e. 138.3 M€ 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
138 304 551 €
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
90 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
90 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
2373 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
2405 j
WCR and payment terms evolution CHARTRES AMENAGEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
138 374 799 €
154 343 705 €
150 423 994 €
163 631 193 €
160 750 810 €
145 437 549 €
139 041 017 €
133 750 560 €
138 304 551 €
Inventory turnover (days)
2615
4802
1888
2077
1987
2656
1193
977
2373
Customer payment term (days)
13
48
46
77
73
156
146
40
90
Supplier payment term (days)
147
203
204
131
93
77
150
89
90
Positioning of CHARTRES AMENAGEMENT in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 1 819 378€ to 3 342 662€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1819k€2176k€3342k€
2 176 111 €Range: 1 819 378€ - 3 342 662€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare CHARTRES AMENAGEMENT with other companies in the same sector:
Frequently asked questions about CHARTRES AMENAGEMENT
What is the revenue of CHARTRES AMENAGEMENT ?
The revenue of CHARTRES AMENAGEMENT in 2024 is 20.7 M€.
Is CHARTRES AMENAGEMENT profitable?
Yes, CHARTRES AMENAGEMENT generated a net profit of 300 k€ in 2024.
Where is the headquarters of CHARTRES AMENAGEMENT ?
The headquarters of CHARTRES AMENAGEMENT is located in CHARTRES (28000), in the department Eure-et-Loir.
Where to find the tax return of CHARTRES AMENAGEMENT ?
The tax return of CHARTRES AMENAGEMENT 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 CHARTRES AMENAGEMENT operate?
CHARTRES AMENAGEMENT operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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