Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Fabrication de fibres de verreLocation: CHAVANOZ (38230), Isere
CHAVANOZ INDUSTRIE : revenue, balance sheet and financial ratios
CHAVANOZ INDUSTRIE is a French company
founded 47 years ago,
specialized in the sector Fabrication de fibres de verre.
Based in CHAVANOZ (38230),
this company of category ETI
shows in 2024 a revenue of 20.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAVANOZ INDUSTRIE (SIREN 317539286)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
20 103 216 €
17 446 000 €
22 122 000 €
18 198 000 €
16 967 000 €
16 207 000 €
16 235 076 €
15 447 142 €
16 605 683 €
Net income
-273 216 €
1 492 000 €
307 000 €
392 000 €
20 000 €
-1 008 000 €
-80 181 €
57 863 €
-609 615 €
EBITDA
-93 150 €
-3 092 000 €
602 000 €
929 000 €
615 000 €
-545 000 €
-89 614 €
-232 391 €
-334 959 €
Net margin
-1.4%
8.6%
1.4%
2.2%
0.1%
-6.2%
-0.5%
0.4%
-3.7%
Revenue and income statement
In 2024, CHAVANOZ INDUSTRIE achieves revenue of 20.1 M€. Revenue is growing positively over 9 years (CAGR: +2.4%). Vs 2023, growth of +15% (17.4 M€ -> 20.1 M€). After deducting consumption (17.9 M€), gross margin stands at 2.2 M€, i.e. a rate of 11%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -93 k€, representing -0.5% of revenue. Positive scissor effect: EBITDA margin improves by +17.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -273 k€ (-1.4% 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
20 103 216 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 222 026 €
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
-93 150 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-56 046 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-273 216 €
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
-0.5%
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 -691%. 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 -5%. 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
-690.937%
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
-5.466%
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
-1.703%
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
-5.754
Solvency indicators evolution CHAVANOZ INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-550.283
-538.869
-325.997
-184.453
-201.447
-159.758
-317.526
-220.0
-690.937
Financial autonomy
-14.977
-16.96
-20.575
-34.766
-35.828
-32.581
-22.965
-391.773
-5.466
Repayment capacity
0.5
-14.634
-13.816
-0.283
10.584
4.14
13.562
-0.013
-5.754
Cash flow / Revenue
79.636%
-2.727%
-1.779%
-89.69%
2.481%
3.858%
1.6%
-19.93%
-1.703%
Sector positioning
Debt ratio
-690.942024
2022
2023
2024
Q1: 0.09
Med: 18.52
Q3: 54.34
Excellent
In 2024, the debt ratio of CHAVANOZ INDUSTRIE (-690.94) 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
-5.47%2024
2022
2023
2024
Q1: 22.33%
Med: 46.99%
Q3: 60.19%
Watch
In 2024, the financial autonomy of CHAVANOZ INDUSTRIE (-5.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-5.75 years2024
2022
2023
2024
Q1: 0.01 years
Med: 0.54 years
Q3: 2.36 years
Excellent-80 pts over 3 years
In 2024, the repayment capacity of CHAVANOZ INDUSTRIE (-5.75) 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 127.81. 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
127.812
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
-294.959
Liquidity indicators evolution CHAVANOZ INDUSTRIE
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
310.971
375.914
167.995
126.457
146.01
115.905
187.936
93.179
127.812
Interest coverage
-47.857
-68.176
-119.111
-34.312
65.366
29.064
36.545
-10.705
-294.959
Sector positioning
Liquidity ratio
127.812024
2022
2023
2024
Q1: 127.81
Med: 150.47
Q3: 206.09
Average-30 pts over 3 years
In 2024, the liquidity ratio of CHAVANOZ INDUSTRIE (127.81) 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
-294.96x2024
2022
2023
2024
Q1: 7.19x
Med: 12.04x
Q3: 25.01x
Watch-79 pts over 3 years
In 2024, the interest coverage of CHAVANOZ INDUSTRIE (-295.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Inventory turnover is 67 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 77 days of revenue, i.e. 4.3 M€ to permanently finance. Notable WCR improvement over the period (-41%), freeing up cash.
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
4 278 165 €
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
2 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
56 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
67 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
77 j
WCR and payment terms evolution CHAVANOZ INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 235 428 €
5 812 914 €
4 949 588 €
5 251 068 €
5 511 051 €
4 889 075 €
5 847 066 €
4 353 649 €
4 278 165 €
Inventory turnover (days)
86
85
86
92
76
73
88
71
67
Customer payment term (days)
36
3
16
13
19
9
2
2
2
Supplier payment term (days)
38
28
56
89
86
87
47
90
56
Positioning of CHAVANOZ INDUSTRIE in its sector
Comparison with sector Fabrication de fibres de verre
Valuation estimate
Based on 228 transactions of similar company sales
(all years),
the value of CHAVANOZ INDUSTRIE is estimated at
2 575 069 €
(range 1 776 400€ - 7 657 247€).
The price/revenue ratio is 0.13x
(conservative valuation).
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
228 transactions
1776k€2575k€7657k€
2 575 069 €Range: 1 776 400€ - 7 657 247€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
20 103 216 €
×
0.13x
=2 575 069 €
Range: 1 776 400€ - 7 657 248€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 228 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 (Fabrication de fibres de verre)
Compare CHAVANOZ INDUSTRIE with other companies in the same sector:
Frequently asked questions about CHAVANOZ INDUSTRIE
What is the revenue of CHAVANOZ INDUSTRIE ?
The revenue of CHAVANOZ INDUSTRIE in 2024 is 20.1 M€.
Is CHAVANOZ INDUSTRIE profitable?
CHAVANOZ INDUSTRIE recorded a net loss in 2024.
Where is the headquarters of CHAVANOZ INDUSTRIE ?
The headquarters of CHAVANOZ INDUSTRIE is located in CHAVANOZ (38230), in the department Isere.
Where to find the tax return of CHAVANOZ INDUSTRIE ?
The tax return of CHAVANOZ INDUSTRIE 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 CHAVANOZ INDUSTRIE operate?
CHAVANOZ INDUSTRIE operates in the sector Fabrication de fibres de verre (NAF code 23.14Z). 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