Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-03-26 (35 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: NIORT (79000), Deux-Sevres
SA CHAUVINEAU : revenue, balance sheet and financial ratios
SA CHAUVINEAU is a French company
founded 35 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in NIORT (79000),
this company of category PME
shows in 2024 a revenue of 405 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA CHAUVINEAU (SIREN 381372366)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
405 498 €
446 946 €
457 361 €
527 077 €
438 223 €
530 599 €
488 611 €
446 015 €
409 638 €
Net income
-5 981 €
1 274 €
1 460 €
13 045 €
9 812 €
6 286 €
4 813 €
601 €
803 €
EBITDA
-10 873 €
8 792 €
10 561 €
21 296 €
22 137 €
8 600 €
7 380 €
12 773 €
9 572 €
Net margin
-1.5%
0.3%
0.3%
2.5%
2.2%
1.2%
1.0%
0.1%
0.2%
Revenue and income statement
In 2024, SA CHAUVINEAU achieves revenue of 405 k€. Activity remains stable over the period (CAGR: -0.1%). Slight decline of -9% vs 2023. After deducting consumption (186 k€), gross margin stands at 220 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -11 k€, representing -2.7% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -224%, reducing margin by 4.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-1.5% 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
405 498 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
219 585 €
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
-10 873 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 698 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 981 €
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
-2.7%
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 17%. 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 62%. 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
17.325%
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
61.763%
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
-3.438%
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
-1.598
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
52.907
63.257
51.078
41.326
69.735
59.334
42.474
23.333
17.325
Financial autonomy
40.932
38.998
40.144
43.187
34.234
44.06
51.734
55.921
61.763
Repayment capacity
7.384
3.967
5.438
2.614
3.816
3.813
5.715
3.912
-1.598
Cash flow / Revenue
1.482%
2.403%
1.231%
1.534%
4.901%
3.82%
2.166%
1.796%
-3.438%
Sector positioning
Debt ratio
17.322024
2022
2023
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Good-11 pts over 3 years
In 2024, the debt ratio of SA CHAUVINEAU (17.32) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.76%2024
2022
2023
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Good+9 pts over 3 years
In 2024, the financial autonomy of SA CHAUVINEAU (61.8%) 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
-1.6 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.31 years
Q3: 1.48 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SA CHAUVINEAU (-1.60) 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 115.92. 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
115.918
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
-3.946
Liquidity indicators evolution SA CHAUVINEAU
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
95.323
104.079
95.195
92.541
121.733
154.559
152.088
127.685
115.918
Interest coverage
18.053
15.353
17.358
5.581
0.985
1.319
1.903
4.641
-3.946
Sector positioning
Liquidity ratio
115.922024
2022
2023
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Watch-6 pts over 3 years
In 2024, the liquidity ratio of SA CHAUVINEAU (115.92) 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
-3.95x2024
2022
2023
2024
Q1: 0.0x
Med: 0.55x
Q3: 3.79x
Watch-41 pts over 3 years
In 2024, the interest coverage of SA CHAUVINEAU (-4.0x) 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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 29 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 31 days of revenue, i.e. 35 k€ to permanently finance. Notable WCR improvement over the period (-45%), 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
34 548 €
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
22 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
31 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
29 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
31 j
WCR and payment terms evolution SA CHAUVINEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
62 625 €
70 707 €
82 805 €
83 994 €
81 825 €
46 056 €
39 438 €
33 597 €
34 548 €
Inventory turnover (days)
45
39
33
24
32
26
29
31
29
Customer payment term (days)
14
32
35
41
58
33
30
29
22
Supplier payment term (days)
60
53
59
57
86
41
32
38
31
Positioning of SA CHAUVINEAU in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of SA CHAUVINEAU is estimated at
109 040 €
(range 58 144€ - 276 935€).
The price/revenue ratio is 0.27x
(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.
Estimated enterprise value2024
104 transactions
58k€109k€276k€
109 040 €Range: 58 144€ - 276 935€
NAF 5 all-time
Valuation method used
Revenue Multiple
405 498 €
×
0.27x
=109 040 €
Range: 58 145€ - 276 935€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare SA CHAUVINEAU with other companies in the same sector:
The headquarters of SA CHAUVINEAU is located in NIORT (79000), in the department Deux-Sevres.
Where to find the tax return of SA CHAUVINEAU ?
The tax return of SA CHAUVINEAU 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 SA CHAUVINEAU operate?
SA CHAUVINEAU operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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