Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2015-05-20 (10 years)Status: ActiveBusiness sector: Activités de soutien aux culturesLocation: ABONCOURT (57920), Moselle
EURL CHENE DES MOINES : revenue, balance sheet and financial ratios
EURL CHENE DES MOINES is a French company
founded 10 years ago,
specialized in the sector Activités de soutien aux cultures.
Based in ABONCOURT (57920),
this company of category PME
shows in 2023 a revenue of 111 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL CHENE DES MOINES (SIREN 811711357)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
110 967 €
96 970 €
93 089 €
87 635 €
86 987 €
80 365 €
82 064 €
77 723 €
Net income
-28 004 €
13 571 €
-1 671 €
44 €
71 €
5 509 €
11 539 €
5 €
EBITDA
92 047 €
79 403 €
82 334 €
77 347 €
74 695 €
64 221 €
68 823 €
57 586 €
Net margin
-25.2%
14.0%
-1.8%
0.1%
0.1%
6.9%
14.1%
0.0%
Revenue and income statement
In 2023, EURL CHENE DES MOINES achieves revenue of 111 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +5.2%. Vs 2022, growth of +14% (97 k€ -> 111 k€). After deducting consumption (2 k€), gross margin stands at 109 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 92 k€, representing 82.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -28 k€ (-25.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
110 967 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
109 426 €
EBITDA (2023)
?
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
92 047 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 134 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-28 004 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
83.0%
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 806%. 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 88%. 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 4.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 60.5% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
805.763%
Financial autonomy (2023)
?
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
87.573%
Cash flow / Revenue (2023)
?
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
60.538%
Repayment capacity (2023)
?
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
4.482
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution EURL CHENE DES MOINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
8461.958
2254.438
1583.875
1667.849
1828.529
1561.444
892.374
805.763
Financial autonomy
94.582
95.116
92.054
93.57
93.693
91.522
87.377
87.573
Repayment capacity
8.214
5.871
5.751
6.338
4.564
3.743
4.069
4.482
Cash flow / Revenue
65.673%
77.373%
74.443%
81.143%
90.512%
83.366%
101.841%
60.538%
Sector positioning
Debt ratio
805.762023
2021
2022
2023
Q1: 21.86
Med: 127.12
Q3: 396.44
Average
In 2023, the debt ratio of EURL CHENE DES MOINES (805.76) 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
87.57%2023
2021
2022
2023
Q1: 10.46%
Med: 26.68%
Q3: 49.11%
Excellent
In 2023, the financial autonomy of EURL CHENE DES MOINES (87.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
4.48 years2023
2021
2022
2023
Q1: 0.0 years
Med: 2.18 years
Q3: 4.92 years
Average+6 pts over 3 years
In 2023, the repayment capacity of EURL CHENE DES MOINES (4.48) 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 369.72. 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 4.4x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
369.723
Interest coverage (2023)
?
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
4.4
Liquidity indicators evolution EURL CHENE DES MOINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
323.127
1937.429
846.303
1460.857
1106.238
778.216
574.085
369.723
Interest coverage
10.369
7.679
7.339
7.106
6.598
5.15
4.851
4.4
Sector positioning
Liquidity ratio
369.722023
2021
2022
2023
Q1: 107.32
Med: 190.81
Q3: 353.37
Excellent
In 2023, the liquidity ratio of EURL CHENE DES MOINES (369.72) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
4.4x2023
2021
2022
2023
Q1: 0.0x
Med: 2.31x
Q3: 5.94x
Good-9 pts over 3 years
In 2023, the interest coverage of EURL CHENE DES MOINES (4.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. The company must finance 21 days of gap between collections and payments. Overall, WCR represents 110 days of revenue, i.e. 34 k€ to permanently finance. Over 2016-2023, WCR increased by +609%, requiring additional financing.
Operating WCR (2023)
?
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
33 824 €
Customer credit (2023)
?
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
95 j
Supplier credit (2023)
?
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
74 j
Inventory turnover (2023)
?
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 (2023)
?
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
110 j
WCR and payment terms evolution EURL CHENE DES MOINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
4 768 €
17 100 €
49 770 €
52 851 €
29 274 €
19 125 €
66 764 €
33 824 €
Inventory turnover (days)
0
0
0
0
0
0
3
0
Customer payment term (days)
92
72
206
76
117
94
112
95
Supplier payment term (days)
184
0
63
16
0
35
133
74
Positioning of EURL CHENE DES MOINES in its sector
Comparison with sector Activités de soutien aux cultures
Valuation estimate
Based on 50 transactions of similar company sales
(all years),
the value of EURL CHENE DES MOINES is estimated at
172 731 €
(range 63 541€ - 274 692€).
With an EBITDA of 92 047€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.37x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
50 tx
63k€172k€274k€
172 731 €Range: 63 541€ - 274 692€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
92 047 €×2.7x
Estimation251 941 €
93 776€ - 394 374€
Revenue Multiple30%
110 967 €×0.37x
Estimation40 715 €
13 150€ - 75 224€
How is this estimate calculated?
This estimate is based on the analysis of 50 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 de soutien aux cultures)
Compare EURL CHENE DES MOINES with other companies in the same sector:
Frequently asked questions about EURL CHENE DES MOINES
What is the revenue of EURL CHENE DES MOINES ?
The revenue of EURL CHENE DES MOINES in 2023 is 111 k€.
Is EURL CHENE DES MOINES profitable?
EURL CHENE DES MOINES recorded a net loss in 2023.
Where is the headquarters of EURL CHENE DES MOINES ?
The headquarters of EURL CHENE DES MOINES is located in ABONCOURT (57920), in the department Moselle.
Where to find the tax return of EURL CHENE DES MOINES ?
The tax return of EURL CHENE DES MOINES 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 EURL CHENE DES MOINES operate?
EURL CHENE DES MOINES operates in the sector Activités de soutien aux cultures (NAF code 01.61Z). 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