Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-06-20 (40 years)Status: ActiveBusiness sector: Fabrication de vins effervescentsLocation: CELLES-SUR-OURCE (10110), Aube
CHEURLIN-ARNOULT : revenue, balance sheet and financial ratios
CHEURLIN-ARNOULT is a French company
founded 40 years ago,
specialized in the sector Fabrication de vins effervescents.
Based in CELLES-SUR-OURCE (10110),
this company of category PME
shows in 2022 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHEURLIN-ARNOULT (SIREN 333231496)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 557 717 €
2 970 007 €
3 983 797 €
4 123 215 €
3 442 832 €
3 686 742 €
3 421 276 €
Net income
252 787 €
58 698 €
67 845 €
6 642 €
111 869 €
231 370 €
11 647 €
-208 267 €
17 537 €
EBITDA
N/C
N/C
255 351 €
204 069 €
469 342 €
441 319 €
88 085 €
271 553 €
230 922 €
Net margin
N/C
N/C
1.9%
0.2%
2.8%
5.6%
0.3%
-5.6%
0.5%
Revenue and income statement
In 2024, CHEURLIN-ARNOULT generates positive net income of 253 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 18 k€ -> 253 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
252 787 €
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 233%. 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 24%. 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
232.594%
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
24.007%
Solvency indicators evolution CHEURLIN-ARNOULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
290.674
378.951
372.532
295.59
279.776
281.149
263.398
295.537
232.594
Financial autonomy
19.235
16.341
16.335
19.986
21.956
23.493
24.455
21.41
24.007
Repayment capacity
20.137
24.647
-305.006
11.05
14.437
25.432
19.037
None
None
Cash flow / Revenue
5.621%
4.428%
-0.363%
7.795%
7.048%
5.281%
5.886%
None%
None%
Sector positioning
Debt ratio
232.592024
2022
2023
2024
Q1: 12.56
Med: 44.29
Q3: 127.75
Watch
In 2024, the debt ratio of CHEURLIN-ARNOULT (232.59) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
24.01%2024
2022
2023
2024
Q1: 31.4%
Med: 47.71%
Q3: 66.3%
Watch
In 2024, the financial autonomy of CHEURLIN-ARNOULT (24.0%) 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
19.04 years2022
2022
Q1: 0.34 years
Med: 2.67 years
Q3: 7.3 years
Watch
In 2022, the repayment capacity of CHEURLIN-ARNOULT (19.04) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution CHEURLIN-ARNOULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 053 772 €
5 007 149 €
5 090 606 €
5 021 746 €
4 948 314 €
4 565 376 €
-54 433 €
0 €
0 €
Inventory turnover (days)
450
421
470
373
392
502
0
0
0
Customer payment term (days)
46
42
35
47
44
32
0
0
0
Supplier payment term (days)
138
112
130
123
96
74
67
0
0
Positioning of CHEURLIN-ARNOULT in its sector
Comparison with sector Fabrication de vins effervescents
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of CHEURLIN-ARNOULT is estimated at
412 656 €
(range 232 588€ - 1 135 516€).
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
55 tx
232k€412k€1135k€
412 656 €Range: 232 588€ - 1 135 516€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
252 787 €
×
1.6x
=412 656 €
Range: 232 588€ - 1 135 517€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 55 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 vins effervescents)
Compare CHEURLIN-ARNOULT with other companies in the same sector:
The revenue of CHEURLIN-ARNOULT in 2022 is 3.6 M€.
Is CHEURLIN-ARNOULT profitable?
Yes, CHEURLIN-ARNOULT generated a net profit of 253 k€ in 2024.
Where is the headquarters of CHEURLIN-ARNOULT ?
The headquarters of CHEURLIN-ARNOULT is located in CELLES-SUR-OURCE (10110), in the department Aube.
Where to find the tax return of CHEURLIN-ARNOULT ?
The tax return of CHEURLIN-ARNOULT 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 CHEURLIN-ARNOULT operate?
CHEURLIN-ARNOULT operates in the sector Fabrication de vins effervescents (NAF code 11.02A). 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