Employees: 01 (2023.0)Legal category: 5202Size: PMECreation date: 2005-04-25 (20 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: CANNES (06400), Alpes-Maritimes
CHAUSSEE D'ANTIN : revenue, balance sheet and financial ratios
CHAUSSEE D'ANTIN is a French company
founded 20 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in CANNES (06400),
this company of category PME
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAUSSEE D'ANTIN (SIREN 482407145)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
1 825 861 €
1 732 876 €
1 635 846 €
1 616 141 €
1 640 122 €
1 634 723 €
1 371 405 €
1 426 431 €
Net income
502 339 €
548 231 €
432 878 €
422 760 €
412 246 €
374 878 €
-112 888 €
793 142 €
EBITDA
1 320 189 €
1 286 352 €
1 208 954 €
1 221 357 €
1 228 251 €
1 211 781 €
643 604 €
1 001 499 €
Net margin
27.5%
31.6%
26.5%
26.2%
25.1%
22.9%
-8.2%
55.6%
Revenue and income statement
Im Jahr 2024 erzielt CHAUSSEE D'ANTIN einen Umsatz von 1.8 Mio€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +3.1%). Vs 2023: +5%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 1.8 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 1.3 Mio€, was 72.3% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 502 k€, d.h. 27.5% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 825 861 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 825 861 €
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
1 320 189 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
703 521 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
502 339 €
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
72.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 2378%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 4%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 11.1 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 59.2% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
2378.451%
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
3.992%
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
59.196%
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
11.098
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1860.347
-14731.08
4144.882
3714.562
3401.055
3133.558
2324.941
2378.451
Financial autonomy
5.072
-0.673
2.327
2.607
2.82
3.071
4.083
3.992
Repayment capacity
18.262
39.511
16.683
15.994
15.033
13.788
10.929
11.098
Cash flow / Revenue
56.785%
30.143%
57.277%
58.659%
59.459%
60.417%
67.549%
59.196%
Sector positioning
Verschuldungsgrad
2378.452024
2022
2023
2024
Q1: -21.14
Med: 5.94
Q3: 146.94
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von CHAUSSEE D'ANTIN (2378.45). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
3.99%2024
2022
2023
2024
Q1: 0.03%
Med: 27.48%
Q3: 73.8%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von CHAUSSEE D'ANTIN (4.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
11.1 ans2024
2022
2023
2024
Q1: -0.02 ans
Med: 0.66 ans
Q3: 10.6 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von CHAUSSEE D'ANTIN (11.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 1919.86. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 18.4x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
1919.857
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
18.396
Liquidity indicators evolution CHAUSSEE D'ANTIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
17427.75
1564.754
2087.589
4824.195
1998.428
3407.633
2299.269
1919.857
Interest coverage
23.772
41.006
26.066
24.782
24.161
22.793
20.092
18.396
Sector positioning
Liquiditätsquote
1919.862024
2022
2023
2024
Q1: 83.3
Med: 307.78
Q3: 1321.87
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von CHAUSSEE D'ANTIN (1919.86). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
18.4x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Gut
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von CHAUSSEE D'ANTIN (18.4x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 46 Tage. Lieferantenfrist: 16 Tage. Das Unternehmen muss 30 Tage Lücke finanzieren. Der WCR repräsentiert 329 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-89%), Freisetzung von Liquidität.
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
1 666 372 €
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
46 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
16 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
0 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
329 j
WCR and payment terms evolution CHAUSSEE D'ANTIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
15 509 328 €
2 461 494 €
3 225 276 €
3 171 455 €
3 137 366 €
2 558 594 €
2 296 078 €
1 666 372 €
Inventory turnover (days)
3329
0
0
0
0
0
0
0
Customer payment term (days)
20
27
30
51
64
68
73
46
Supplier payment term (days)
20
51
27
27
47
33
16
16
Positioning of CHAUSSEE D'ANTIN in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of CHAUSSEE D'ANTIN is estimated at
4 822 873 €
(range 1 353 149€ - 8 663 690€).
With an EBITDA of 1 320 189€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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.
Estimated enterprise value2024
169 transactions
1353k€4822k€8663k€
4 822 873 €Range: 1 353 149€ - 8 663 690€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 320 189 €×5.6x
Estimation7 392 831 €
1 956 931€ - 13 195 292€
Revenue Multiple30%
1 825 861 €×0.81x
Estimation1 472 790 €
562 800€ - 2 746 393€
Net Income Multiple20%
502 339 €×6.8x
Estimation3 423 104 €
1 029 219€ - 6 210 633€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare CHAUSSEE D'ANTIN with other companies in the same sector:
The revenue of CHAUSSEE D'ANTIN in 2024 is 1.8 M€.
Is CHAUSSEE D'ANTIN profitable?
Yes, CHAUSSEE D'ANTIN generated a net profit of 502 k€ in 2024.
Where is the headquarters of CHAUSSEE D'ANTIN ?
The headquarters of CHAUSSEE D'ANTIN is located in CANNES (06400), in the department Alpes-Maritimes.
Where to find the tax return of CHAUSSEE D'ANTIN ?
The tax return of CHAUSSEE D'ANTIN 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 CHAUSSEE D'ANTIN operate?
CHAUSSEE D'ANTIN operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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