CHEVALLIER FINANCES : revenue, balance sheet and financial ratios
CHEVALLIER FINANCES is a French company
founded 28 years ago,
specialized in the sector Activités des sociétés holding.
Based in RUNGIS (94150),
this company of category PME
shows in 2024 a revenue of 474 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHEVALLIER FINANCES (SIREN 417671823)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
474 500 €
384 500 €
384 500 €
384 500 €
444 500 €
426 500 €
384 500 €
384 500 €
352 321 €
Net income
98 664 €
15 900 €
-8 367 €
100 179 €
248 636 €
150 277 €
102 672 €
94 932 €
69 962 €
EBITDA
53 929 €
-19 248 €
-50 723 €
-95 340 €
32 751 €
33 345 €
-12 791 €
-18 680 €
-43 721 €
Net margin
20.8%
4.1%
-2.2%
26.1%
55.9%
35.2%
26.7%
24.7%
19.9%
Revenue and income statement
In 2024, CHEVALLIER FINANCES achieves revenue of 474 k€. Revenue is growing positively over 9 years (CAGR: +3.8%). Vs 2023, growth of +23% (384 k€ -> 474 k€). After deducting consumption (0 €), gross margin stands at 474 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 54 k€, representing 11.4% of revenue. Positive scissor effect: EBITDA margin improves by +16.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 99 k€, i.e. 20.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
474 500 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
474 500 €
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
53 929 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
57 379 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 664 €
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
11.4%
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 5%. 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 70%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.8% 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 (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
5.305%
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
69.981%
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
20.793%
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
0.392
Solvency indicators evolution CHEVALLIER FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
297.249
166.469
80.947
37.887
26.279
25.68
19.143
12.334
5.305
Financial autonomy
8.638
18.381
30.283
42.454
54.632
60.565
61.714
65.53
69.981
Repayment capacity
2.841
2.837
2.085
1.046
0.638
1.598
-14.073
4.895
0.392
Cash flow / Revenue
19.857%
24.689%
26.703%
35.235%
55.936%
26.054%
-2.176%
4.135%
20.793%
Sector positioning
Debt ratio
5.32024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-12 pts over 3 years
In 2024, the debt ratio of CHEVALLIER FINANCES (5.30) 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
69.98%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+7 pts over 3 years
In 2024, the financial autonomy of CHEVALLIER FINANCES (70.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.39 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+28 pts over 3 years
In 2024, the repayment capacity of CHEVALLIER FINANCES (0.39) 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 106.42. 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 6.2x. Operating income very largely covers interest expenses: high safety margin.
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
106.416
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
4.74
29.016
31.258
55.966
103.429
113.65
93.525
83.62
106.416
Interest coverage
-12.25
-29.074
-29.661
6.295
4.363
-1.551
-4.501
-24.47
6.221
Sector positioning
Liquidity ratio
106.422024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of CHEVALLIER FINANCES (106.42) 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
6.22x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+27 pts over 3 years
In 2024, the interest coverage of CHEVALLIER FINANCES (6.2x) 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: 141 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 905 days. Excellent situation: suppliers finance 764 days of the operating cycle (retail model). Overall, WCR represents 91 days of revenue, i.e. 119 k€ to permanently finance. Over 2016-2024, WCR increased by +135%, requiring additional financing.
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
119 299 €
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
141 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
905 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
91 j
WCR and payment terms evolution CHEVALLIER FINANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-339 849 €
-206 980 €
-146 871 €
-60 324 €
62 012 €
39 284 €
39 907 €
-5 468 €
119 299 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
9
60
60
117
164
90
90
60
141
Supplier payment term (days)
1122
881
1481
1500
1405
1322
1475
1141
905
Positioning of CHEVALLIER FINANCES in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of CHEVALLIER FINANCES is estimated at
243 017 €
(range 92 588€ - 471 720€).
With an EBITDA of 53 929€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
92k€243k€471k€
243 017 €Range: 92 588€ - 471 720€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
53 929 €×4.8x
Estimation260 793 €
44 146€ - 449 422€
Revenue Multiple30%
474 500 €×0.59x
Estimation279 372 €
173 805€ - 332 121€
Net Income Multiple20%
98 664 €×1.5x
Estimation144 046 €
91 870€ - 736 868€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 CHEVALLIER FINANCES with other companies in the same sector:
Frequently asked questions about CHEVALLIER FINANCES
What is the revenue of CHEVALLIER FINANCES ?
The revenue of CHEVALLIER FINANCES in 2024 is 474 k€.
Is CHEVALLIER FINANCES profitable?
Yes, CHEVALLIER FINANCES generated a net profit of 99 k€ in 2024.
Where is the headquarters of CHEVALLIER FINANCES ?
The headquarters of CHEVALLIER FINANCES is located in RUNGIS (94150), in the department Val-de-Marne.
Where to find the tax return of CHEVALLIER FINANCES ?
The tax return of CHEVALLIER FINANCES 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 CHEVALLIER FINANCES operate?
CHEVALLIER FINANCES 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