Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-08-27 (13 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: PARIS (75006), Paris
SARL B CHARRAUDEAU : revenue, balance sheet and financial ratios
SARL B CHARRAUDEAU is a French company
founded 13 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in PARIS (75006),
this company of category PME
shows in 2021 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL B CHARRAUDEAU (SIREN 753677806)
Indicator
2024
2023
2021
2020
2019
2017
Revenue
N/C
N/C
2 539 475 €
3 174 580 €
1 599 469 €
2 167 271 €
Net income
449 039 €
71 830 €
35 615 €
161 860 €
34 431 €
49 893 €
EBITDA
N/C
N/C
165 164 €
316 914 €
5 576 €
164 133 €
Net margin
N/C
N/C
1.4%
5.1%
2.2%
2.3%
Revenue and income statement
In 2024, SARL B CHARRAUDEAU generates positive net income of 449 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 50 k€ -> 449 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
449 039 €
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 152%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. 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
151.924%
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
14.295%
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
2019
2020
2021
2023
2024
Debt ratio
182.407
264.768
218.234
325.509
167.668
151.924
Financial autonomy
24.736
19.971
23.581
18.294
33.322
14.295
Repayment capacity
5.889
34.854
5.389
20.72
None
None
Cash flow / Revenue
5.137%
1.97%
7.356%
3.788%
None%
None%
Sector positioning
Debt ratio
151.922024
2021
2023
2024
Q1: 0.03
Med: 14.44
Q3: 63.29
Average
In 2024, the debt ratio of SARL B CHARRAUDEAU (151.92) 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
14.29%2024
2021
2023
2024
Q1: 4.11%
Med: 30.16%
Q3: 59.21%
Average
In 2024, the financial autonomy of SARL B CHARRAUDEAU (14.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
20.72 years2021
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 1.91 years
Watch
In 2021, the repayment capacity of SARL B CHARRAUDEAU (20.72) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.31. 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
144.31
Liquidity indicators evolution SARL B CHARRAUDEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2023
2024
Liquidity ratio
312.912
303.052
341.431
404.323
431.898
144.31
Interest coverage
2.032
133.232
3.328
26.136
None
None
Sector positioning
Liquidity ratio
144.312024
2021
2023
2024
Q1: 128.25
Med: 221.87
Q3: 403.52
Average-46 pts over 3 years
In 2024, the liquidity ratio of SARL B CHARRAUDEAU (144.31) 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
26.14x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Excellent
In 2021, the interest coverage of SARL B CHARRAUDEAU (26.1x) 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 SARL B CHARRAUDEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2023
2024
Operating WCR
1 231 595 €
1 607 482 €
1 875 256 €
2 493 257 €
0 €
0 €
Inventory turnover (days)
241
378
235
433
0
0
Customer payment term (days)
0
23
16
1
0
0
Supplier payment term (days)
49
101
44
36
0
0
Positioning of SARL B CHARRAUDEAU in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of SARL B CHARRAUDEAU is estimated at
1 094 101 €
(range 515 428€ - 3 393 874€).
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
117 transactions
515k€1094k€3393k€
1 094 101 €Range: 515 428€ - 3 393 874€
NAF 5 année 2024
Valuation method used
Net Income Multiple
449 039 €
×
2.4x
=1 094 102 €
Range: 515 428€ - 3 393 874€
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 117 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 commerces de détail spécialisés divers)
Compare SARL B CHARRAUDEAU with other companies in the same sector:
Frequently asked questions about SARL B CHARRAUDEAU
What is the revenue of SARL B CHARRAUDEAU ?
The revenue of SARL B CHARRAUDEAU in 2021 is 2.5 M€.
Is SARL B CHARRAUDEAU profitable?
Yes, SARL B CHARRAUDEAU generated a net profit of 449 k€ in 2024.
Where is the headquarters of SARL B CHARRAUDEAU ?
The headquarters of SARL B CHARRAUDEAU is located in PARIS (75006), in the department Paris.
Where to find the tax return of SARL B CHARRAUDEAU ?
The tax return of SARL B CHARRAUDEAU 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 SARL B CHARRAUDEAU operate?
SARL B CHARRAUDEAU operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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