Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-07-15 (9 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: CHATEAUVERT (83670), Var
CHATEAU MARGUI HOLDINGS : revenue, balance sheet and financial ratios
CHATEAU MARGUI HOLDINGS is a French company
founded 9 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CHATEAUVERT (83670),
this company of category PME
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHATEAU MARGUI HOLDINGS (SIREN 821605987)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 324 650 €
3 228 064 €
2 110 240 €
77 771 €
81 854 €
70 404 €
32 781 €
10 353 €
N/C
Net income
-4 346 120 €
-4 100 845 €
-3 582 111 €
-3 123 842 €
-2 814 158 €
-1 075 247 €
-420 439 €
-192 887 €
-337 238 €
EBITDA
-402 851 €
-435 084 €
-1 198 403 €
-1 309 683 €
-1 291 666 €
-933 896 €
-274 917 €
-112 924 €
-337 238 €
Net margin
-130.7%
-127.0%
-169.7%
-4016.7%
-3438.0%
-1527.3%
-1282.6%
-1863.1%
N/C
Revenue and income statement
In 2024, CHATEAU MARGUI HOLDINGS achieves revenue of 3.3 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +128.1%. Vs 2023: +3%. After deducting consumption (1.0 M€), gross margin stands at 2.3 M€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -403 k€, representing -12.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.3 M€ (-130.7% 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
3 324 650 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 276 044 €
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
-402 851 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 331 647 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 346 120 €
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
-12.1%
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 332%. 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 23%. The balance between equity and debt is satisfactory.
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
331.576%
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
22.771%
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
-12.876%
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
-81.728
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-487.165
72505.867
146.59
382.243
649.541
265.775
466.044
211.684
331.576
Financial autonomy
-24.377
0.132
39.413
20.073
13.142
27.067
17.307
31.772
22.771
Repayment capacity
-4.727
-94.754
-50.655
-34.7
-28.691
-25.519
-33.177
-64.92
-81.728
Cash flow / Revenue
None%
-1025.519%
-846.908%
-1332.775%
-1577.609%
-1150.984%
-59.898%
-15.048%
-12.876%
Sector positioning
Debt ratio
331.582024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of CHATEAU MARGUI HOLDINGS (331.58) 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
22.77%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of CHATEAU MARGUI HOLDINGS (22.8%) 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
-81.73 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of CHATEAU MARGUI HOLDINGS (-81.73) 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 40.85. 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
40.85
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
1688.638
259.638
790.85
552.507
1008.15
1662.102
688.163
138.169
40.85
Interest coverage
0.0
-0.392
0.0
0.0
-0.186
-1.11
-2.816
-3.191
-1.737
Sector positioning
Liquidity ratio
40.852024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-50 pts over 3 years
In 2024, the liquidity ratio of CHATEAU MARGUI HOLDINGS (40.85) 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
-1.74x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of CHATEAU MARGUI HOLDINGS (-1.7x) 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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1 days of revenue, i.e. 7 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
6 583 €
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
6 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
50 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
4 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
1 j
WCR and payment terms evolution CHATEAU MARGUI HOLDINGS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-170 479 €
2 268 656 €
6 105 539 €
6 036 378 €
6 544 202 €
7 184 544 €
203 207 €
6 583 €
Inventory turnover (days)
0
0
0
31
54
61
4
3
4
Customer payment term (days)
0
0
360
574
220
88
13
13
6
Supplier payment term (days)
18
71
662
413
103
96
99
27
50
Positioning of CHATEAU MARGUI HOLDINGS in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of CHATEAU MARGUI HOLDINGS is estimated at
1 806 197 €
(range 898 276€ - 4 139 484€).
The price/revenue ratio is 0.54x
(in line with sector norms).
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
99 tx
898k€1806k€4139k€
1 806 197 €Range: 898 276€ - 4 139 484€
NAF 5 année 2024
Valuation method used
Revenue Multiple
3 324 650 €
×
0.54x
=1 806 198 €
Range: 898 277€ - 4 139 485€
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 99 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 (Hôtels et hébergement similaire )
Compare CHATEAU MARGUI HOLDINGS with other companies in the same sector:
Frequently asked questions about CHATEAU MARGUI HOLDINGS
What is the revenue of CHATEAU MARGUI HOLDINGS ?
The revenue of CHATEAU MARGUI HOLDINGS in 2024 is 3.3 M€.
Is CHATEAU MARGUI HOLDINGS profitable?
CHATEAU MARGUI HOLDINGS recorded a net loss in 2024.
Where is the headquarters of CHATEAU MARGUI HOLDINGS ?
The headquarters of CHATEAU MARGUI HOLDINGS is located in CHATEAUVERT (83670), in the department Var.
Where to find the tax return of CHATEAU MARGUI HOLDINGS ?
The tax return of CHATEAU MARGUI HOLDINGS 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 MARGUI HOLDINGS operate?
CHATEAU MARGUI HOLDINGS operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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