Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-12-19 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: PARIS (75006), Paris
CHATEAUDUN COMMUNICATION : revenue, balance sheet and financial ratios
CHATEAUDUN COMMUNICATION is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in PARIS (75006),
this company of category PME
shows in 2019 a revenue of 915 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHATEAUDUN COMMUNICATION (SIREN 488682899)
Indicator
2019
2018
2017
2016
2015
2014
2013
2012
Revenue
915 488 €
979 244 €
1 161 446 €
907 829 €
1 207 668 €
1 128 356 €
711 758 €
N/C
Net income
40 705 €
257 759 €
530 701 €
73 310 €
104 571 €
561 300 €
342 568 €
1 009 003 €
EBITDA
-311 260 €
-95 073 €
83 759 €
-169 850 €
111 998 €
128 116 €
42 265 €
-652 363 €
Net margin
4.4%
26.3%
45.7%
8.1%
8.7%
49.7%
48.1%
N/C
Revenue and income statement
In 2019, CHATEAUDUN COMMUNICATION achieves revenue of 915 k€. Revenue is growing positively over 8 years (CAGR: +4.3%). Slight decline of -7% vs 2018. After deducting consumption (0 €), gross margin stands at 915 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -311 k€, representing -34.0% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -227%, reducing margin by 24.3 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 41 k€, i.e. 4.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
915 488 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
915 488 €
EBITDA (2019)
?
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
-311 260 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-311 260 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
40 705 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-34.0%
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 1%. 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 97%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.856%
Financial autonomy (2019)
?
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
96.855%
Cash flow / Revenue (2019)
?
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
4.446%
Repayment capacity (2019)
?
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
0.556
Solvency indicators evolution CHATEAUDUN COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
Debt ratio
0.0
0.707
3.697
9.634
0.902
2.935
0.838
0.856
Financial autonomy
86.826
96.452
90.685
78.66
96.531
92.629
97.67
96.855
Repayment capacity
0.0
0.029
0.134
1.591
0.221
0.13
0.085
0.556
Cash flow / Revenue
None%
54.762%
52.528%
8.718%
8.149%
45.723%
26.333%
4.446%
Sector positioning
Debt ratio
0.862019
2017
2018
2019
Q1: 0.17
Med: 17.07
Q3: 90.65
Good
In 2019, the debt ratio of CHATEAUDUN COMMUNICATION (0.86) 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
96.86%2019
2017
2018
2019
Q1: 21.04%
Med: 59.32%
Q3: 88.44%
Excellent
In 2019, the financial autonomy of CHATEAUDUN COMMUNICATION (96.9%) 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
0.56 years2019
2017
2018
2019
Q1: -0.0 years
Med: 0.17 years
Q3: 4.06 years
Average+6 pts over 3 years
In 2019, the repayment capacity of CHATEAUDUN COMMUNICATION (0.56) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2179.57. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
2179.574
Interest coverage (2019)
?
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
0.0
Liquidity indicators evolution CHATEAUDUN COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
Liquidity ratio
696.829
1236.378
858.927
338.32
1388.878
1073.462
3284.748
2179.574
Interest coverage
-15.285
109.949
23.953
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
2179.572019
2017
2018
2019
Q1: 104.16
Med: 436.01
Q3: 2275.38
Good+13 pts over 3 years
In 2019, the liquidity ratio of CHATEAUDUN COMMUNICATION (2179.57) 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
0.0x2019
2017
2018
2019
Q1: -58.78x
Med: 0.0x
Q3: 0.0x
Good
In 2019, the interest coverage of CHATEAUDUN COMMUNICATION (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The company must finance 26 days of gap between collections and payments. Overall, WCR represents 62 days of revenue, i.e. 157 k€ to permanently finance.
Operating WCR (2019)
?
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
157 427 €
Customer credit (2019)
?
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
66 j
Supplier credit (2019)
?
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
40 j
Inventory turnover (2019)
?
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 (2019)
?
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
62 j
WCR and payment terms evolution CHATEAUDUN COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
Operating WCR
0 €
133 967 €
124 943 €
304 139 €
195 592 €
-36 586 €
96 534 €
157 427 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
39
65
149
69
17
40
66
Supplier payment term (days)
78
38
21
23
26
25
27
40
Positioning of CHATEAUDUN COMMUNICATION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 72 transactions of similar company sales
in 2019,
the value of CHATEAUDUN COMMUNICATION is estimated at
487 999 €
(range 242 304€ - 886 879€).
The price/revenue ratio is 0.66x
(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 value2019
72 tx
242k€487k€886k€
487 999 €Range: 242 304€ - 886 879€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
915 488 €×0.66x
Estimation607 150 €
368 115€ - 1 051 541€
Net Income Multiple20%
40 705 €×7.6x
Estimation309 274 €
53 590€ - 639 887€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 72 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 sociétés holding)
Compare CHATEAUDUN COMMUNICATION with other companies in the same sector:
Frequently asked questions about CHATEAUDUN COMMUNICATION
What is the revenue of CHATEAUDUN COMMUNICATION ?
The revenue of CHATEAUDUN COMMUNICATION in 2019 is 915 k€.
Is CHATEAUDUN COMMUNICATION profitable?
Yes, CHATEAUDUN COMMUNICATION generated a net profit of 41 k€ in 2019.
Where is the headquarters of CHATEAUDUN COMMUNICATION ?
The headquarters of CHATEAUDUN COMMUNICATION is located in PARIS (75006), in the department Paris.
Where to find the tax return of CHATEAUDUN COMMUNICATION ?
The tax return of CHATEAUDUN COMMUNICATION 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 CHATEAUDUN COMMUNICATION operate?
CHATEAUDUN COMMUNICATION operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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