S C V CAVE DES CLAIRMONTS : revenue, balance sheet and financial ratios
S C V CAVE DES CLAIRMONTS is a French company
founded 126 years ago,
specialized in the sector Vinification.
Based in BEAUMONT-MONTEUX (26600),
this company of category PME
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S C V CAVE DES CLAIRMONTS (SIREN 779395284)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 816 992 €
3 737 559 €
3 841 998 €
3 209 665 €
3 613 471 €
3 378 640 €
3 345 421 €
3 204 637 €
3 099 660 €
Net income
-248 819 €
1 077 €
54 463 €
14 882 €
237 689 €
9 123 €
352 €
64 945 €
167 971 €
EBITDA
-34 243 €
218 538 €
275 874 €
211 102 €
435 450 €
203 428 €
207 441 €
245 927 €
335 572 €
Net margin
-8.8%
0.0%
1.4%
0.5%
6.6%
0.3%
0.0%
2.0%
5.4%
Revenue and income statement
In 2024, S C V CAVE DES CLAIRMONTS achieves revenue of 2.8 M€. Activity remains stable over the period (CAGR: -1.2%). Significant drop of -25% vs 2023. After deducting consumption (1.8 M€), gross margin stands at 1.0 M€, i.e. a rate of 37%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -34 k€, representing -1.2% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -116%, reducing margin by 7.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -249 k€ (-8.8% 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
2 816 992 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 034 149 €
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
-34 243 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-244 984 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-248 819 €
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
-1.2%
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 133%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
132.952%
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
19.354%
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
-2.22%
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
-15.683
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 S C V CAVE DES CLAIRMONTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
102.458
92.284
137.968
113.697
75.219
77.682
68.171
60.253
132.952
Financial autonomy
12.643
13.807
13.414
13.721
20.404
22.06
24.335
25.74
19.354
Repayment capacity
1.572
2.229
4.667
3.909
1.517
3.687
2.607
3.01
-15.683
Cash flow / Revenue
9.978%
6.922%
4.736%
5.154%
11.454%
5.978%
6.684%
5.264%
-2.22%
Sector positioning
Debt ratio
132.952024
2022
2023
2024
Q1: 16.39
Med: 49.48
Q3: 123.43
Watch+24 pts over 3 years
In 2024, the debt ratio of S C V CAVE DES CLAIRMONTS (132.95) 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
19.35%2024
2022
2023
2024
Q1: 25.11%
Med: 40.47%
Q3: 53.33%
Watch
In 2024, the financial autonomy of S C V CAVE DES CLAIRMONTS (19.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-15.68 years2024
2022
2023
2024
Q1: 0.33 years
Med: 4.79 years
Q3: 13.22 years
Excellent-16 pts over 3 years
In 2024, the repayment capacity of S C V CAVE DES CLAIRMONTS (-15.68) 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 127.23. 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
127.232
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
-39.55
Liquidity indicators evolution S C V CAVE DES CLAIRMONTS
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
95.428
97.342
98.513
98.607
110.152
111.028
118.395
118.198
127.232
Interest coverage
4.824
5.339
6.032
5.604
2.144
3.481
2.491
2.925
-39.55
Sector positioning
Liquidity ratio
127.232024
2022
2023
2024
Q1: 144.13
Med: 223.89
Q3: 545.67
Watch
In 2024, the liquidity ratio of S C V CAVE DES CLAIRMONTS (127.23) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-39.55x2024
2022
2023
2024
Q1: 0.54x
Med: 8.42x
Q3: 19.65x
Watch-21 pts over 3 years
In 2024, the interest coverage of S C V CAVE DES CLAIRMONTS (-39.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 256 days. Excellent situation: suppliers finance 174 days of the operating cycle (retail model). Inventory turnover is 217 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 284 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1191%, 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
2 220 888 €
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
82 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
256 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
217 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
284 j
WCR and payment terms evolution S C V CAVE DES CLAIRMONTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-203 493 €
-194 073 €
-15 422 €
-151 701 €
-281 309 €
-24 971 €
375 863 €
514 288 €
2 220 888 €
Inventory turnover (days)
186
192
183
187
125
167
148
154
217
Customer payment term (days)
75
81
68
72
62
57
71
66
82
Supplier payment term (days)
19
13
21
25
38
30
22
28
256
Positioning of S C V CAVE DES CLAIRMONTS in its sector
Comparison with sector Vinification
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of S C V CAVE DES CLAIRMONTS is estimated at
966 349 €
(range 527 953€ - 2 318 938€).
The price/revenue ratio is 0.34x
(conservative valuation).
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
55 tx
527k€966k€2318k€
966 349 €Range: 527 953€ - 2 318 938€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
2 816 992 €
×
0.34x
=966 349 €
Range: 527 954€ - 2 318 938€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Vinification)
Compare S C V CAVE DES CLAIRMONTS with other companies in the same sector:
Frequently asked questions about S C V CAVE DES CLAIRMONTS
What is the revenue of S C V CAVE DES CLAIRMONTS ?
The revenue of S C V CAVE DES CLAIRMONTS in 2024 is 2.8 M€.
Is S C V CAVE DES CLAIRMONTS profitable?
S C V CAVE DES CLAIRMONTS recorded a net loss in 2024.
Where is the headquarters of S C V CAVE DES CLAIRMONTS ?
The headquarters of S C V CAVE DES CLAIRMONTS is located in BEAUMONT-MONTEUX (26600), in the department Drome.
Where to find the tax return of S C V CAVE DES CLAIRMONTS ?
The tax return of S C V CAVE DES CLAIRMONTS 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 S C V CAVE DES CLAIRMONTS operate?
S C V CAVE DES CLAIRMONTS operates in the sector Vinification (NAF code 11.02B). 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