Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-08-01 (28 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: ARGELES-SUR-MER (66700), Pyrenees-Orientales
CHATEAU DE VALMY : revenue, balance sheet and financial ratios
CHATEAU DE VALMY is a French company
founded 28 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in ARGELES-SUR-MER (66700),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHATEAU DE VALMY (SIREN 413431719)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 746 064 €
2 303 658 €
2 043 061 €
1 432 978 €
782 545 €
1 263 841 €
2 431 148 €
1 566 709 €
2 494 475 €
Net income
-726 220 €
-208 972 €
33 388 €
-460 115 €
-706 927 €
-252 471 €
942 860 €
-385 818 €
-406 526 €
EBITDA
-220 193 €
266 978 €
210 075 €
-312 655 €
-302 164 €
-161 145 €
447 522 €
-109 103 €
105 652 €
Net margin
-41.6%
-9.1%
1.6%
-32.1%
-90.3%
-20.0%
38.8%
-24.6%
-16.3%
Revenue and income statement
In 2024, CHATEAU DE VALMY achieves revenue of 1.7 M€. Activity remains stable over the period (CAGR: -4.4%). Significant drop of -24% vs 2023. After deducting consumption (100 k€), gross margin stands at 1.6 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -220 k€, representing -12.6% of revenue. Warning negative scissor effect: despite revenue change (-24%), EBITDA varies by -182%, reducing margin by 24.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -726 k€ (-41.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 746 064 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 646 496 €
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
-220 193 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-529 047 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-726 220 €
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
-12.5%
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 412%. 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 12%. 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
412.312%
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
12.102%
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
-23.629%
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
-7.081
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
129.272
151.804
95.557
125.729
159.899
186.013
171.653
189.664
412.312
Financial autonomy
30.695
28.506
43.777
38.591
35.895
31.458
28.578
23.559
12.102
Repayment capacity
-158.753
-16.724
6.437
-14.518
-10.878
-32.562
7.663
18.967
-7.081
Cash flow / Revenue
-0.794%
-11.935%
17.909%
-18.614%
-40.332%
-6.338%
16.982%
6.442%
-23.629%
Sector positioning
Debt ratio
412.312024
2022
2023
2024
Q1: 0.0
Med: 5.94
Q3: 188.9
Average+11 pts over 3 years
In 2024, the debt ratio of CHATEAU DE VALMY (412.31) 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
12.1%2024
2022
2023
2024
Q1: 0.0%
Med: 12.3%
Q3: 57.41%
Average
In 2024, the financial autonomy of CHATEAU DE VALMY (12.1%) 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
-7.08 years2024
2022
2023
2024
Q1: -9.06 years
Med: 0.0 years
Q3: 2.45 years
Good-44 pts over 3 years
In 2024, the repayment capacity of CHATEAU DE VALMY (-7.08) 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 158.92. 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
158.924
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
-25.501
Liquidity indicators evolution CHATEAU DE VALMY
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
158.305
162.063
295.639
339.203
670.404
331.975
203.642
194.839
158.924
Interest coverage
69.62
-52.943
10.727
-31.559
-17.942
-9.739
21.349
15.651
-25.501
Sector positioning
Liquidity ratio
158.922024
2022
2023
2024
Q1: 148.32
Med: 585.43
Q3: 3614.66
Average
In 2024, the liquidity ratio of CHATEAU DE VALMY (158.92) 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
-25.5x2024
2022
2023
2024
Q1: -12.26x
Med: 0.0x
Q3: 5.03x
Average-50 pts over 3 years
In 2024, the interest coverage of CHATEAU DE VALMY (-25.5x) 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: 501 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 168 days. The gap of 333 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 114 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 497 days of revenue, i.e. 2.4 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
2 411 245 €
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
501 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
168 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
114 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
497 j
WCR and payment terms evolution CHATEAU DE VALMY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 712 043 €
2 292 205 €
2 242 637 €
2 138 002 €
2 093 699 €
1 714 128 €
2 083 003 €
2 379 564 €
2 411 245 €
Inventory turnover (days)
266
341
116
172
329
161
177
133
114
Customer payment term (days)
43
85
101
215
224
108
170
298
501
Supplier payment term (days)
621
451
70
52
75
51
78
128
168
Positioning of CHATEAU DE VALMY in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 565 963€ to 1 429 980€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
565k€1210k€1429k€
1 210 747 €Range: 565 963€ - 1 429 980€
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 22 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 marchands de biens immobiliers)
Compare CHATEAU DE VALMY with other companies in the same sector:
The revenue of CHATEAU DE VALMY in 2024 is 1.7 M€.
Is CHATEAU DE VALMY profitable?
CHATEAU DE VALMY recorded a net loss in 2024.
Where is the headquarters of CHATEAU DE VALMY ?
The headquarters of CHATEAU DE VALMY is located in ARGELES-SUR-MER (66700), in the department Pyrenees-Orientales.
Where to find the tax return of CHATEAU DE VALMY ?
The tax return of CHATEAU DE VALMY 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 CHATEAU DE VALMY operate?
CHATEAU DE VALMY operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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