Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-01-23 (29 years)Status: ActiveBusiness sector: Gestion de fondsLocation: HEM (59510), Nord
CHATEAUBRIAND : revenue, balance sheet and financial ratios
CHATEAUBRIAND is a French company
founded 29 years ago,
specialized in the sector Gestion de fonds.
Based in HEM (59510),
this company of category PME
shows in 2023 a revenue of 352 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHATEAUBRIAND (SIREN 410956957)
Indicator
2023
2020
2019
2017
2016
Revenue
351 517 €
234 958 €
302 442 €
N/C
N/C
Net income
92 192 €
2 027 €
38 109 €
1 816 637 €
41 497 €
EBITDA
106 942 €
-3 043 €
65 €
N/C
-516 275 €
Net margin
26.2%
0.9%
12.6%
N/C
N/C
Revenue and income statement
In 2023, CHATEAUBRIAND achieves revenue of 352 k€. Revenue is growing positively over 5 years (CAGR: +3.8%). Vs 2020, growth of +50% (235 k€ -> 352 k€). After deducting consumption (37 k€), gross margin stands at 315 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 107 k€, representing 30.4% of revenue. Positive scissor effect: EBITDA margin improves by +31.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 92 k€, i.e. 26.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
351 517 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
314 668 €
EBITDA (2023)
?
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
106 942 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 420 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 192 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
30.3%
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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 48.5% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2023)
?
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
98.259%
Cash flow / Revenue (2023)
?
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
48.51%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
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
2019
2020
2023
Debt ratio
80.982
34.228
16.297
9.177
0.0
Financial autonomy
53.627
73.439
85.002
90.736
98.259
Repayment capacity
6.106
None
14.053
50.74
0.0
Cash flow / Revenue
None%
None%
17.479%
3.51%
48.51%
Sector positioning
Debt ratio
0.02023
2019
2020
2023
Q1: 0.0
Med: 10.73
Q3: 105.57
Excellent-26 pts over 3 years
In 2023, the debt ratio of CHATEAUBRIAND (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
98.26%2023
2019
2020
2023
Q1: 7.74%
Med: 49.44%
Q3: 87.29%
Excellent
In 2023, the financial autonomy of CHATEAUBRIAND (98.3%) 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
2019
2020
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Good-26 pts over 3 years
In 2023, the repayment capacity of CHATEAUBRIAND (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 2715.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
2715.297
Interest coverage (2023)
?
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
0.911
Liquidity indicators evolution CHATEAUBRIAND
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2023
Liquidity ratio
2595.819
6037.03
4091.841
4215.835
2715.297
Interest coverage
-5.503
None
39589.231
-498.258
0.911
Sector positioning
Liquidity ratio
2715.32023
2019
2020
2023
Q1: 99.39
Med: 452.65
Q3: 2886.83
Good
In 2023, the liquidity ratio of CHATEAUBRIAND (2715.30) 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
0.91x2023
2019
2020
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Excellent
In 2023, the interest coverage of CHATEAUBRIAND (0.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 156 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. The gap of 93 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1010 days of revenue, i.e. 986 k€ to permanently finance.
Operating WCR (2023)
?
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
985 984 €
Customer credit (2023)
?
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
156 j
Supplier credit (2023)
?
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
63 j
Inventory turnover (2023)
?
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 (2023)
?
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
1010 j
WCR and payment terms evolution CHATEAUBRIAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2023
Operating WCR
0 €
0 €
1 308 240 €
1 272 105 €
985 984 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
103
3
156
Supplier payment term (days)
33
0
24
42
63
Positioning of CHATEAUBRIAND in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of CHATEAUBRIAND is estimated at
466 278 €
(range 233 599€ - 714 239€).
With an EBITDA of 106 942€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.50x
(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 value2023
77 tx
233k€466k€714k€
466 278 €Range: 233 599€ - 714 239€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
106 942 €×5.5x
Estimation590 690 €
294 956€ - 821 467€
Revenue Multiple30%
351 517 €×0.50x
Estimation176 639 €
118 036€ - 275 940€
Net Income Multiple20%
92 192 €×6.4x
Estimation589 712 €
253 555€ - 1 103 620€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Gestion de fonds)
Compare CHATEAUBRIAND with other companies in the same sector:
Yes, CHATEAUBRIAND generated a net profit of 92 k€ in 2023.
Where is the headquarters of CHATEAUBRIAND ?
The headquarters of CHATEAUBRIAND is located in HEM (59510), in the department Nord.
Where to find the tax return of CHATEAUBRIAND ?
The tax return of CHATEAUBRIAND 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 CHATEAUBRIAND operate?
CHATEAUBRIAND operates in the sector Gestion de fonds (NAF code 66.30Z). 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