Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-10-16 (17 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: LA SEYNE-SUR-MER (83500), Var
LA CHRYSALIDE : revenue, balance sheet and financial ratios
LA CHRYSALIDE is a French company
founded 17 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in LA SEYNE-SUR-MER (83500),
this company of category PME
shows in 2022 a revenue of 732 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA CHRYSALIDE (SIREN 508565892)
Indicator
2024
2023
2022
2019
2018
2017
Revenue
N/C
N/C
732 309 €
N/C
N/C
740 069 €
Net income
13 335 €
22 694 €
75 280 €
65 454 €
34 039 €
41 429 €
EBITDA
N/C
N/C
132 036 €
N/C
N/C
102 404 €
Net margin
N/C
N/C
10.3%
N/C
N/C
5.6%
Revenue and income statement
In 2024, LA CHRYSALIDE generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 41 k€ -> 13 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 335 €
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 117%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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
117.364%
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
32.034%
Asset age ratio (2024)
?
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
2017
2018
2019
2022
2023
2024
Debt ratio
214.182
125.005
73.067
171.201
106.918
117.364
Financial autonomy
26.183
33.957
44.662
24.902
32.936
32.034
Repayment capacity
3.397
None
None
2.793
None
None
Cash flow / Revenue
9.858%
None%
None%
14.15%
None%
None%
Sector positioning
Debt ratio
117.362024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average
In 2024, the debt ratio of LA CHRYSALIDE (117.36) 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
32.03%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Good+11 pts over 3 years
In 2024, the financial autonomy of LA CHRYSALIDE (32.0%) 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
2.79 years2022
2022
Q1: 0.0 years
Med: 0.03 years
Q3: 2.05 years
Average
In 2022, the repayment capacity of LA CHRYSALIDE (2.79) 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 107.46. 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
107.461
Liquidity indicators evolution LA CHRYSALIDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2022
2023
2024
Liquidity ratio
44.965
49.743
74.586
166.356
153.906
107.461
Interest coverage
10.173
None
None
2.439
None
None
Sector positioning
Liquidity ratio
107.462024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Average-16 pts over 3 years
In 2024, the liquidity ratio of LA CHRYSALIDE (107.46) 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
2.44x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.3x
Excellent
In 2022, the interest coverage of LA CHRYSALIDE (2.4x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution LA CHRYSALIDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
2023
2024
Operating WCR
-37 033 €
0 €
0 €
-196 662 €
0 €
0 €
Inventory turnover (days)
4
0
0
3
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
18
69
133
29
0
0
Positioning of LA CHRYSALIDE in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of LA CHRYSALIDE is estimated at
103 122 €
(range 60 127€ - 198 568€).
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 value2024
114 transactions
60k€103k€198k€
103 122 €Range: 60 127€ - 198 568€
NAF 5 all-time
Valuation method used
Net Income Multiple
13 335 €
×
7.7x
=103 122 €
Range: 60 128€ - 198 569€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare LA CHRYSALIDE with other companies in the same sector:
Yes, LA CHRYSALIDE generated a net profit of 13 k€ in 2024.
Where is the headquarters of LA CHRYSALIDE ?
The headquarters of LA CHRYSALIDE is located in LA SEYNE-SUR-MER (83500), in the department Var.
Where to find the tax return of LA CHRYSALIDE ?
The tax return of LA CHRYSALIDE 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 LA CHRYSALIDE operate?
LA CHRYSALIDE operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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