Employees: NN (2023.0)Legal category: SA (autres)Size: PMECreation date: 2002-01-14 (24 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: GUISE (02120), Aisne
SAS DE LA CHAPELLE : revenue, balance sheet and financial ratios
SAS DE LA CHAPELLE is a French company
founded 24 years ago,
specialized in the sector Activités des sociétés holding.
Based in GUISE (02120),
this company of category PME
shows in 2024 a revenue of 42 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DE LA CHAPELLE (SIREN 440578672)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
42 267 €
46 932 €
200 370 €
450 459 €
63 616 €
132 955 €
242 665 €
344 771 €
393 394 €
Net income
244 309 €
269 539 €
235 805 €
403 156 €
87 529 €
20 599 €
1 324 537 €
-278 810 €
-356 356 €
EBITDA
-21 534 €
6 902 €
142 450 €
368 160 €
4 240 €
3 333 €
-126 934 €
-35 022 €
-81 721 €
Net margin
578.0%
574.3%
117.7%
89.5%
137.6%
15.5%
545.8%
-80.9%
-90.6%
Revenue and income statement
In 2024, SAS DE LA CHAPELLE achieves revenue of 42 k€. Revenue is declining over the period 2016-2024 (CAGR: -24.3%). Slight decline of -10% vs 2023. After deducting consumption (0 €), gross margin stands at 42 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 -22 k€, representing -50.9% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -412%, reducing margin by 65.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 244 k€, i.e. 578.0% 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
42 267 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 267 €
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
-21 534 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 176 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
244 309 €
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
-50.9%
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 4%. 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 96%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 639.1% 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
4.028%
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
95.583%
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
639.071%
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
1.648
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
22.339
22.985
7.359
3.603
3.259
11.527
2.031
7.522
4.028
Financial autonomy
79.968
80.521
88.387
91.693
93.499
89.27
97.364
92.449
95.583
Repayment capacity
-3.981
181.976
-6.405
56.988
-22.81
1.014
1.002
1.452
1.648
Cash flow / Revenue
-145.824%
3.643%
-53.355%
5.349%
-25.371%
94.68%
114.702%
378.264%
639.071%
Sector positioning
Debt ratio
4.032024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good+8 pts over 3 years
In 2024, the debt ratio of SAS DE LA CHAPELLE (4.03) 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
95.58%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of SAS DE LA CHAPELLE (95.6%) 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
1.65 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+6 pts over 3 years
In 2024, the repayment capacity of SAS DE LA CHAPELLE (1.65) 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 8512.19. 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
8512.191
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
-151.365
Liquidity indicators evolution SAS DE LA CHAPELLE
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
639.97
1391.786
8294.193
13556.875
29949.885
787.236
8016.665
974.727
8512.191
Interest coverage
-1146.881
-878.782
-11.349
355.266
828.184
2.952
4.681
346.218
-151.365
Sector positioning
Liquidity ratio
8512.192024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of SAS DE LA CHAPELLE (8512.19) 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
-151.37x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-50 pts over 3 years
In 2024, the interest coverage of SAS DE LA CHAPELLE (-151.4x) 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: 302 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 106 days. The gap of 196 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 523 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 6309 days of revenue, i.e. 741 k€ to permanently finance. Notable WCR improvement over the period (-51%), 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
740 757 €
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
302 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
106 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
523 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
6309 j
WCR and payment terms evolution SAS DE LA CHAPELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 497 533 €
1 460 540 €
1 223 667 €
1 309 672 €
1 254 947 €
880 179 €
596 904 €
742 041 €
740 757 €
Inventory turnover (days)
0
0
0
0
0
0
0
446
523
Customer payment term (days)
113
83
98
221
529
177
166
226
302
Supplier payment term (days)
109
149
66
0
55
34
58
3
106
Positioning of SAS DE LA CHAPELLE 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 SAS DE LA CHAPELLE is estimated at
157 604 €
(range 100 283€ - 747 595€).
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
100k€157k€747k€
157 604 €Range: 100 283€ - 747 595€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
42 267 €×0.59x
Estimation24 886 €
15 482€ - 29 584€
Net Income Multiple20%
244 309 €×1.5x
Estimation356 682 €
227 486€ - 1 824 612€
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 SAS DE LA CHAPELLE with other companies in the same sector:
Frequently asked questions about SAS DE LA CHAPELLE
What is the revenue of SAS DE LA CHAPELLE ?
The revenue of SAS DE LA CHAPELLE in 2024 is 42 k€.
Is SAS DE LA CHAPELLE profitable?
Yes, SAS DE LA CHAPELLE generated a net profit of 244 k€ in 2024.
Where is the headquarters of SAS DE LA CHAPELLE ?
The headquarters of SAS DE LA CHAPELLE is located in GUISE (02120), in the department Aisne.
Where to find the tax return of SAS DE LA CHAPELLE ?
The tax return of SAS DE LA CHAPELLE 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 SAS DE LA CHAPELLE operate?
SAS DE LA CHAPELLE 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