GRAND CHEMIN SERVICES : revenue, balance sheet and financial ratios
GRAND CHEMIN SERVICES is a French company
founded 13 years ago,
specialized in the sector Services des traiteurs .
Based in VILLERS-EN-ARTHIES (95510),
this company of category ETI
shows in 2021 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRAND CHEMIN SERVICES (SIREN 793034562)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 225 664 €
795 379 €
2 752 136 €
2 283 530 €
2 014 572 €
1 251 510 €
Net income
1 514 €
547 021 €
7 895 €
-174 862 €
35 275 €
72 890 €
173 899 €
128 066 €
EBITDA
N/C
N/C
121 475 €
-133 106 €
141 619 €
170 502 €
282 251 €
188 309 €
Net margin
N/C
N/C
0.4%
-22.0%
1.3%
3.2%
8.6%
10.2%
Revenue and income statement
In 2023, GRAND CHEMIN SERVICES generates positive net income of 2 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 128 k€ -> 2 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 514 €
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 1%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
1.049%
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
46.78%
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 GRAND CHEMIN SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
4.558
24.928
13.429
12.907
27.788
18.786
3.725
1.049
Financial autonomy
46.869
39.343
43.975
54.869
45.753
35.286
41.126
46.78
Repayment capacity
0.093
0.544
0.456
0.405
-0.897
0.648
None
None
Cash flow / Revenue
11.855%
10.836%
7.075%
4.828%
-15.647%
4.852%
None%
None%
Sector positioning
Debt ratio
1.052023
2021
2022
2023
Q1: 0.0
Med: 26.5
Q3: 99.38
Good-10 pts over 3 years
In 2023, the debt ratio of GRAND CHEMIN SERVICES (1.05) 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
46.78%2023
2021
2022
2023
Q1: 2.29%
Med: 28.0%
Q3: 50.98%
Good+14 pts over 3 years
In 2023, the financial autonomy of GRAND CHEMIN SERVICES (46.8%) 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
0.65 years2021
2021
Q1: 0.0 years
Med: 0.32 years
Q3: 2.11 years
Average
In 2021, the repayment capacity of GRAND CHEMIN SERVICES (0.65) 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 106.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
106.446
Liquidity indicators evolution GRAND CHEMIN SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
158.461
165.647
167.288
194.804
164.984
123.334
123.113
106.446
Interest coverage
0.184
0.255
0.346
0.009
-0.578
0.545
None
None
Sector positioning
Liquidity ratio
106.452023
2021
2022
2023
Q1: 92.41
Med: 160.41
Q3: 277.55
Average
In 2023, the liquidity ratio of GRAND CHEMIN SERVICES (106.45) 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
0.55x2021
2021
Q1: 0.0x
Med: 0.01x
Q3: 1.96x
Good
In 2021, the interest coverage of GRAND CHEMIN SERVICES (0.6x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution GRAND CHEMIN SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
247 361 €
624 537 €
655 853 €
537 602 €
202 154 €
349 652 €
0 €
0 €
Inventory turnover (days)
12
8
7
10
10
3
0
0
Customer payment term (days)
75
129
106
60
68
90
0
0
Supplier payment term (days)
80
84
79
26
57
51
0
0
Positioning of GRAND CHEMIN SERVICES in its sector
Comparison with sector Services des traiteurs
Valuation estimate
Based on 191 transactions of similar company sales
(all years),
the value of GRAND CHEMIN SERVICES is estimated at
12 161 €
(range 6 389€ - 22 990€).
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 value2023
191 transactions
6k€12k€22k€
12 161 €Range: 6 389€ - 22 990€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 514 €
×
8.0x
=12 161 €
Range: 6 389€ - 22 990€
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 191 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 (Services des traiteurs )
Compare GRAND CHEMIN SERVICES with other companies in the same sector:
Frequently asked questions about GRAND CHEMIN SERVICES
What is the revenue of GRAND CHEMIN SERVICES ?
The revenue of GRAND CHEMIN SERVICES in 2021 is 2.2 M€.
Is GRAND CHEMIN SERVICES profitable?
Yes, GRAND CHEMIN SERVICES generated a net profit of 2 k€ in 2023.
Where is the headquarters of GRAND CHEMIN SERVICES ?
The headquarters of GRAND CHEMIN SERVICES is located in VILLERS-EN-ARTHIES (95510), in the department Val-d'Oise.
Where to find the tax return of GRAND CHEMIN SERVICES ?
The tax return of GRAND CHEMIN SERVICES 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 GRAND CHEMIN SERVICES operate?
GRAND CHEMIN SERVICES operates in the sector Services des traiteurs (NAF code 56.21Z). 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