Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-03-17 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: FUVEAU (13710), Bouches-du-Rhone
LE PETIT CHATAIGNIER : revenue, balance sheet and financial ratios
LE PETIT CHATAIGNIER is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in FUVEAU (13710),
this company of category PME
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PETIT CHATAIGNIER (SIREN 521584250)
Indicator
2024
2023
2022
2020
2018
2017
2016
Revenue
1 751 044 €
2 154 711 €
2 269 802 €
2 055 146 €
1 775 871 €
2 119 410 €
2 052 266 €
Net income
797 087 €
1 020 091 €
1 178 719 €
776 756 €
-5 342 285 €
281 257 €
241 534 €
EBITDA
1 462 481 €
1 824 126 €
2 008 550 €
1 692 176 €
1 421 467 €
1 737 781 €
1 711 732 €
Net margin
45.5%
47.3%
51.9%
37.8%
-300.8%
13.3%
11.8%
Revenue and income statement
In 2024, LE PETIT CHATAIGNIER achieves revenue of 1.8 M€. Activity remains stable over the period (CAGR: -2.0%). Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 1.8 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 1.5 M€, representing 83.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 797 k€, i.e. 45.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 751 044 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 751 044 €
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
1 462 481 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 017 692 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
797 087 €
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
83.5%
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 7%. 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 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 70.7% 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 (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
6.557%
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
87.953%
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
70.749%
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
0.126
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 LE PETIT CHATAIGNIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
2024
Debt ratio
527.539
483.983
-258.694
-392.544
1180.414
44.379
6.557
Financial autonomy
15.894
17.05
-62.777
-33.426
7.774
65.85
87.953
Repayment capacity
9.635
8.745
9.4
6.052
4.054
0.488
0.126
Cash flow / Revenue
53.002%
53.228%
55.342%
63.487%
72.729%
67.044%
70.749%
Sector positioning
Debt ratio
6.562024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-24 pts over 3 years
In 2024, the debt ratio of LE PETIT CHATAIGNIER (6.56) 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
87.95%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+25 pts over 3 years
In 2024, the financial autonomy of LE PETIT CHATAIGNIER (88.0%) 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
0.13 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-14 pts over 3 years
In 2024, the repayment capacity of LE PETIT CHATAIGNIER (0.13) 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 670.42. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
670.417
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
1.293
Liquidity indicators evolution LE PETIT CHATAIGNIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2022
2023
2024
Liquidity ratio
3749.509
2939.686
7090.963
1975.815
14478.356
306.386
670.417
Interest coverage
29.249
27.433
31.493
23.023
15.895
22.036
1.293
Sector positioning
Liquidity ratio
670.422024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-9 pts over 3 years
In 2024, the liquidity ratio of LE PETIT CHATAIGNIER (670.42) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.29x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-23 pts over 3 years
In 2024, the interest coverage of LE PETIT CHATAIGNIER (1.3x) 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: 38 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 214 days. Excellent situation: suppliers finance 176 days of the operating cycle (retail model). Overall, WCR represents 231 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +233%, requiring additional financing.
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
1 125 921 €
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
38 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
214 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 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
231 j
WCR and payment terms evolution LE PETIT CHATAIGNIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
2024
Operating WCR
338 542 €
340 208 €
495 273 €
609 906 €
264 750 €
343 375 €
1 125 921 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
29
26
25
33
22
27
38
Supplier payment term (days)
36
37
23
101
52
114
214
Positioning of LE PETIT CHATAIGNIER in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LE PETIT CHATAIGNIER is estimated at
2 591 858 €
(range 382 273€ - 10 176 725€).
With an EBITDA of 1 462 481€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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
85 tx
382k€2591k€10176k€
2 591 858 €Range: 382 273€ - 10 176 725€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 462 481 €×2.4x
Estimation3 538 722 €
388 314€ - 13 277 926€
Revenue Multiple30%
1 751 044 €×0.69x
Estimation1 211 443 €
238 499€ - 6 147 632€
Net Income Multiple20%
797 087 €×2.9x
Estimation2 295 322 €
582 835€ - 8 467 366€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare LE PETIT CHATAIGNIER with other companies in the same sector:
Frequently asked questions about LE PETIT CHATAIGNIER
What is the revenue of LE PETIT CHATAIGNIER ?
The revenue of LE PETIT CHATAIGNIER in 2024 is 1.8 M€.
Is LE PETIT CHATAIGNIER profitable?
Yes, LE PETIT CHATAIGNIER generated a net profit of 797 k€ in 2024.
Where is the headquarters of LE PETIT CHATAIGNIER ?
The headquarters of LE PETIT CHATAIGNIER is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of LE PETIT CHATAIGNIER ?
The tax return of LE PETIT CHATAIGNIER 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 LE PETIT CHATAIGNIER operate?
LE PETIT CHATAIGNIER operates in the sector Production d'électricité (NAF code 35.11Z). 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