Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-09-01 (16 years)Status: ActiveBusiness sector: Fonds de placement et entités financières similairesLocation: ALIXAN (26300), Drome
GROUPE CHEVAL : revenue, balance sheet and financial ratios
GROUPE CHEVAL is a French company
founded 16 years ago,
specialized in the sector Fonds de placement et entités financières similaires.
Based in ALIXAN (26300),
this company of category ETI
shows in 2025 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE CHEVAL (SIREN 514473917)
Indicator
2025
2024
2023
2022
2021
2020
2019
Revenue
5 024 795 €
4 116 278 €
3 418 814 €
3 063 943 €
2 081 569 €
2 957 433 €
2 276 773 €
Net income
532 521 €
1 281 139 €
2 232 512 €
2 291 987 €
4 716 447 €
2 679 641 €
1 732 189 €
EBITDA
-2 971 430 €
-2 337 786 €
-1 978 830 €
-1 265 368 €
-1 033 798 €
-747 709 €
-715 674 €
Net margin
10.6%
31.1%
65.3%
74.8%
226.6%
90.6%
76.1%
Revenue and income statement
In 2025, GROUPE CHEVAL achieves revenue of 5.0 M€. Over the period 2019-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +14.1%. Vs 2024, growth of +22% (4.1 M€ -> 5.0 M€). After deducting consumption (2 k€), gross margin stands at 5.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.0 M€, representing -59.1% of revenue. Warning negative scissor effect: despite revenue change (+22%), EBITDA varies by -27%, reducing margin by 2.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 533 k€, i.e. 10.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 024 795 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 023 278 €
EBITDA (2025)
?
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
-2 971 430 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 229 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
532 521 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-59.1%
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 568%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 631.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
567.906%
Financial autonomy (2025)
?
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
14.416%
Cash flow / Revenue (2025)
?
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
2.057%
Repayment capacity (2025)
?
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
631.934
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Debt ratio
340.881
288.908
224.587
360.057
454.344
591.445
567.906
Financial autonomy
21.611
24.316
28.164
19.719
17.186
13.969
14.416
Repayment capacity
26.845
22.361
9.663
25.045
37.097
-156.469
631.934
Cash flow / Revenue
26.637%
29.923%
148.683%
52.078%
38.967%
-9.66%
2.057%
Sector positioning
Debt ratio
567.912025
2023
2024
2025
Q1: 0.14
Med: 27.24
Q3: 146.28
Watch
In 2025, the debt ratio of GROUPE CHEVAL (567.91) 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
14.42%2025
2023
2024
2025
Q1: 17.38%
Med: 54.75%
Q3: 87.41%
Average
In 2025, the financial autonomy of GROUPE CHEVAL (14.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
631.93 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.77 years
Q3: 6.12 years
Watch
In 2025, the repayment capacity of GROUPE CHEVAL (631.93) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 540.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
540.035
Interest coverage (2025)
?
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
-188.237
Liquidity indicators evolution GROUPE CHEVAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
866.451
988.957
431.994
324.873
505.021
644.148
540.035
Interest coverage
-38.747
-30.338
-65.792
-80.128
-96.112
-135.689
-188.237
Sector positioning
Liquidity ratio
540.032025
2023
2024
2025
Q1: 159.67
Med: 1116.63
Q3: 6512.12
Average
In 2025, the liquidity ratio of GROUPE CHEVAL (540.03) 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
-188.24x2025
2023
2024
2025
Q1: -191.54x
Med: -25.42x
Q3: 0.0x
Average
In 2025, the interest coverage of GROUPE CHEVAL (-188.2x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 141 days. Excellent situation: suppliers finance 136 days of the operating cycle (retail model). Overall, WCR represents 611 days of revenue, i.e. 8.5 M€ to permanently finance. Over 2019-2025, WCR increased by +198%, requiring additional financing.
Operating WCR (2025)
?
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
8 524 062 €
Customer credit (2025)
?
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
5 j
Supplier credit (2025)
?
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
141 j
Inventory turnover (2025)
?
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 (2025)
?
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
611 j
WCR and payment terms evolution GROUPE CHEVAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Operating WCR
2 858 671 €
3 665 206 €
-96 418 €
-2 516 662 €
3 840 593 €
6 682 983 €
8 524 062 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
1
11
0
0
2
15
5
Supplier payment term (days)
176
147
172
156
120
131
141
Positioning of GROUPE CHEVAL in its sector
Comparison with sector Fonds de placement et entités financières similaires
Valuation estimate
Based on 170 transactions of similar company sales
(all years),
the value of GROUPE CHEVAL is estimated at
4 346 041 €
(range 2 797 625€ - 5 932 762€).
The price/revenue ratio is 0.71x
(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.
Estimated enterprise value2025
170 transactions
2797k€4346k€5932k€
4 346 041 €Range: 2 797 625€ - 5 932 762€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 024 795 €×0.71x
Estimation3 563 042 €
2 381 421€ - 4 163 819€
Net Income Multiple20%
532 521 €×10.4x
Estimation5 520 540 €
3 421 932€ - 8 586 177€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 170 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 (Fonds de placement et entités financières similaires)
Compare GROUPE CHEVAL with other companies in the same sector:
Yes, GROUPE CHEVAL generated a net profit of 533 k€ in 2025.
Where is the headquarters of GROUPE CHEVAL ?
The headquarters of GROUPE CHEVAL is located in ALIXAN (26300), in the department Drome.
Where to find the tax return of GROUPE CHEVAL ?
The tax return of GROUPE CHEVAL 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 GROUPE CHEVAL operate?
GROUPE CHEVAL operates in the sector Fonds de placement et entités financières similaires (NAF code 64.30Z). 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