PAPETERIES CHUPIN INDUSTRIE : revenue, balance sheet and financial ratios
PAPETERIES CHUPIN INDUSTRIE is a French company
founded 30 years ago,
specialized in the sector Activités des sociétés holding.
Based in NANTES (44100),
this company of category PME
shows in 2024 a revenue of 73 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAPETERIES CHUPIN INDUSTRIE (SIREN 403184179)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
73 353 €
71 790 €
70 229 €
69 390 €
72 498 €
60 700 €
47 400 €
54 150 €
49 690 €
Net income
-46 517 €
-888 496 €
-346 685 €
-588 261 €
-225 537 €
-106 160 €
-58 965 €
90 309 €
1 467 948 €
EBITDA
-243 434 €
-351 075 €
-349 047 €
-341 663 €
-391 505 €
-729 852 €
-595 778 €
-423 133 €
-483 354 €
Net margin
-63.4%
-1237.6%
-493.6%
-847.8%
-311.1%
-174.9%
-124.4%
166.8%
2954.2%
Revenue and income statement
In 2024, PAPETERIES CHUPIN INDUSTRIE achieves revenue of 73 k€. Revenue is growing positively over 9 years (CAGR: +5.0%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 73 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -243 k€, representing -331.9% of revenue. Positive scissor effect: EBITDA margin improves by +157.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -47 k€ (-63.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
73 353 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
73 353 €
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
-243 434 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-375 197 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-46 517 €
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
-331.9%
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 14%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
14.409%
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
86.951%
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
-358.303%
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
-10.565
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.386
0.419
0.363
8.177
9.254
9.107
8.824
14.754
14.409
Financial autonomy
98.211
99.159
99.178
91.907
91.222
91.319
91.404
86.719
86.951
Repayment capacity
-1.125
0.637
-0.349
6.098
-3.216
-6.865
-5.517
-5.715
-10.565
Cash flow / Revenue
-535.275%
263.132%
-471.635%
472.021%
-839.175%
-392.915%
-460.23%
-694.659%
-358.303%
Sector positioning
Debt ratio
14.412024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+12 pts over 3 years
In 2024, the debt ratio of PAPETERIES CHUPIN INDUSTRIE (14.41) 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
86.95%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of PAPETERIES CHUPIN INDUSTRIE (87.0%) 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
-10.56 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of PAPETERIES CHUPIN INDUSTRIE (-10.56) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 4770.50. 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
4770.5
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
13054.093
10902.504
9300.706
2988.977
5510.682
5299.71
3215.531
3904.129
4770.5
Interest coverage
-0.475
-17.444
-29.137
-66.95
-136.121
-112.314
-53.218
-216.365
-137.977
Sector positioning
Liquidity ratio
4770.52024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of PAPETERIES CHUPIN INDUSTRIE (4770.50) 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
-137.98x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of PAPETERIES CHUPIN INDUSTRIE (-138.0x) 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: 409 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The gap of 373 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 4945 days of revenue, i.e. 1.0 M€ to permanently finance. Notable WCR improvement over the period (-70%), freeing up cash.
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
1 007 639 €
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
409 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
36 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
4945 j
WCR and payment terms evolution PAPETERIES CHUPIN INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 369 379 €
3 408 705 €
1 704 090 €
1 781 452 €
1 683 284 €
1 732 041 €
1 137 931 €
1 149 244 €
1 007 639 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
321
279
319
305
310
396
435
420
409
Supplier payment term (days)
17
33
25
11
22
23
33
23
36
Positioning of PAPETERIES CHUPIN INDUSTRIE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of PAPETERIES CHUPIN INDUSTRIE is estimated at
43 188 €
(range 26 868€ - 51 342€).
The price/revenue ratio is 0.59x
(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
54 tx
26k€43k€51k€
43 188 €Range: 26 868€ - 51 342€
NAF 5 année 2024
Valuation method used
Revenue Multiple
73 353 €
×
0.59x
=43 188 €
Range: 26 869€ - 51 343€
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 54 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 des sociétés holding)
Compare PAPETERIES CHUPIN INDUSTRIE with other companies in the same sector:
Frequently asked questions about PAPETERIES CHUPIN INDUSTRIE
What is the revenue of PAPETERIES CHUPIN INDUSTRIE ?
The revenue of PAPETERIES CHUPIN INDUSTRIE in 2024 is 73 k€.
Is PAPETERIES CHUPIN INDUSTRIE profitable?
PAPETERIES CHUPIN INDUSTRIE recorded a net loss in 2024.
Where is the headquarters of PAPETERIES CHUPIN INDUSTRIE ?
The headquarters of PAPETERIES CHUPIN INDUSTRIE is located in NANTES (44100), in the department Loire-Atlantique.
Where to find the tax return of PAPETERIES CHUPIN INDUSTRIE ?
The tax return of PAPETERIES CHUPIN INDUSTRIE 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 PAPETERIES CHUPIN INDUSTRIE operate?
PAPETERIES CHUPIN INDUSTRIE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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