DOMAINE DE CAZENEUVE : revenue, balance sheet and financial ratios
DOMAINE DE CAZENEUVE is a French company
founded 34 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LAURET (34270),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMAINE DE CAZENEUVE (SIREN 384501029)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
1 059 060 €
870 554 €
615 746 €
981 659 €
977 283 €
929 184 €
966 382 €
Net income
-126 250 €
23 398 €
-16 798 €
6 093 €
9 766 €
5 915 €
11 939 €
EBITDA
-104 949 €
-34 484 €
-24 232 €
46 043 €
56 400 €
20 482 €
32 041 €
Net margin
-11.9%
2.7%
-2.7%
0.6%
1.0%
0.6%
1.2%
Revenue and income statement
In 2024, DOMAINE DE CAZENEUVE achieves revenue of 1.1 M€. Revenue is growing positively over 7 years (CAGR: +1.2%). Vs 2021, growth of +22% (871 k€ -> 1.1 M€). After deducting consumption (249 k€), gross margin stands at 810 k€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -105 k€, representing -9.9% of revenue. Warning negative scissor effect: despite revenue change (+22%), EBITDA varies by -204%, reducing margin by 5.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -126 k€ (-11.9% 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
1 059 060 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
809 920 €
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
-104 949 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-118 458 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-126 250 €
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
-9.9%
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 113%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. 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
113.446%
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
31.108%
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
-10.882%
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
-1.63
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DOMAINE DE CAZENEUVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Debt ratio
45.844
42.176
42.216
36.837
121.716
83.259
113.446
Financial autonomy
31.825
35.39
39.11
45.748
30.079
26.339
31.108
Repayment capacity
1.7
3.465
1.107
1.134
-6.275
-3.587
-1.63
Cash flow / Revenue
3.527%
1.733%
5.543%
4.904%
-4.139%
-3.947%
-10.882%
Sector positioning
Debt ratio
113.452024
2020
2021
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+7 pts over 3 years
In 2024, the debt ratio of DOMAINE DE CAZENEUVE (113.45) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
31.11%2024
2020
2021
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of DOMAINE DE CAZENEUVE (31.1%) 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
-1.63 years2024
2020
2021
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of DOMAINE DE CAZENEUVE (-1.63) 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 47.23. 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
47.227
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
-5.304
Liquidity indicators evolution DOMAINE DE CAZENEUVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
86.847
79.866
82.899
88.834
166.363
132.323
47.227
Interest coverage
9.213
17.059
4.693
7.132
-12.075
-7.064
-5.304
Sector positioning
Liquidity ratio
47.232024
2020
2021
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-25 pts over 3 years
In 2024, the liquidity ratio of DOMAINE DE CAZENEUVE (47.23) 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
-5.3x2024
2020
2021
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of DOMAINE DE CAZENEUVE (-5.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-38 days): operations structurally generate 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
-112 748 €
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
6 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
12 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
9 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
-38 j
WCR and payment terms evolution DOMAINE DE CAZENEUVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
-111 385 €
-90 335 €
-71 205 €
-55 905 €
-60 380 €
-202 378 €
-112 748 €
Inventory turnover (days)
19
18
17
17
27
20
9
Customer payment term (days)
1
0
0
0
0
0
6
Supplier payment term (days)
10
16
20
11
15
39
12
Positioning of DOMAINE DE CAZENEUVE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of DOMAINE DE CAZENEUVE is estimated at
575 360 €
(range 286 144€ - 1 318 623€).
The price/revenue ratio is 0.54x
(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
99 tx
286k€575k€1318k€
575 360 €Range: 286 144€ - 1 318 623€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 059 060 €
×
0.54x
=575 360 €
Range: 286 144€ - 1 318 624€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare DOMAINE DE CAZENEUVE with other companies in the same sector:
Frequently asked questions about DOMAINE DE CAZENEUVE
What is the revenue of DOMAINE DE CAZENEUVE ?
The revenue of DOMAINE DE CAZENEUVE in 2024 is 1.1 M€.
Is DOMAINE DE CAZENEUVE profitable?
DOMAINE DE CAZENEUVE recorded a net loss in 2024.
Where is the headquarters of DOMAINE DE CAZENEUVE ?
The headquarters of DOMAINE DE CAZENEUVE is located in LAURET (34270), in the department Herault.
Where to find the tax return of DOMAINE DE CAZENEUVE ?
The tax return of DOMAINE DE CAZENEUVE 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 DOMAINE DE CAZENEUVE operate?
DOMAINE DE CAZENEUVE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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