Employees: NN (None)Legal category: 6541Size: PMECreation date: 1987-11-17 (38 years)Status: ActiveBusiness sector: Supports juridiques de programmesLocation: RUNGIS (94150), Val-de-Marne
SCI CHATEAUNEUF DU RHONE : revenue, balance sheet and financial ratios
SCI CHATEAUNEUF DU RHONE is a French company
founded 38 years ago,
specialized in the sector Supports juridiques de programmes.
Based in RUNGIS (94150),
this company of category PME
shows in 2022 a revenue of 715 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCI CHATEAUNEUF DU RHONE (SIREN 342970787)
Indicator
2022
2021
Revenue
714 930 €
809 184 €
Net income
-170 433 €
981 045 €
EBITDA
-5 416 €
403 490 €
Net margin
-23.8%
121.2%
Revenue and income statement
In 2022, SCI CHATEAUNEUF DU RHONE achieves revenue of 715 k€. Significant drop of -12% vs 2021. After deducting consumption (15 k€), gross margin stands at 700 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -0.8% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -101%, reducing margin by 50.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -170 k€ (-23.8% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
714 930 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
700 190 €
EBITDA (2022)
?
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
-5 416 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 928 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-170 433 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.8%
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 0%. 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 -2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2022)
?
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
-2.211%
Cash flow / Revenue (2022)
?
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
-21.972%
Repayment capacity (2022)
?
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
0.0
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SCI CHATEAUNEUF DU RHONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Debt ratio
0.0
0.0
Financial autonomy
13.462
-2.211
Repayment capacity
0.0
0.0
Cash flow / Revenue
49.864%
-21.972%
Sector positioning
Debt ratio
0.02022
2021
2022
Q1: -101.37
Med: 0.0
Q3: 95.95
Good
In 2022, the debt ratio of SCI CHATEAUNEUF DU RHONE (0.00) 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
-2.21%2022
2021
2022
Q1: -1.24%
Med: 3.13%
Q3: 39.11%
Average-32 pts over 2 years
In 2022, the financial autonomy of SCI CHATEAUNEUF DU RHONE (-2.2%) 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
0.0 years2022
2021
2022
Q1: -8.93 years
Med: 0.0 years
Q3: 0.33 years
Good
In 2022, the repayment capacity of SCI CHATEAUNEUF DU RHONE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 22.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
22.515
Interest coverage (2022)
?
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
-2791.064
Liquidity indicators evolution SCI CHATEAUNEUF DU RHONE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
Liquidity ratio
18.394
22.515
Interest coverage
0.0
-2791.064
Sector positioning
Liquidity ratio
22.522022
2021
2022
Q1: 119.36
Med: 304.22
Q3: 919.1
Watch
In 2022, the liquidity ratio of SCI CHATEAUNEUF DU RHONE (22.52) 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
-2791.06x2022
2021
2022
Q1: -0.89x
Med: 0.0x
Q3: 0.1x
Average-25 pts over 2 years
In 2022, the interest coverage of SCI CHATEAUNEUF DU RHONE (-2791.1x) 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: 452 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The gap of 388 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 257 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-154 days): operations structurally generate cash.
Operating WCR (2022)
?
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
-305 089 €
Customer credit (2022)
?
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
452 j
Supplier credit (2022)
?
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
64 j
Inventory turnover (2022)
?
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
257 j
WCR in days of revenue (2022)
?
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
-154 j
WCR and payment terms evolution SCI CHATEAUNEUF DU RHONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Operating WCR
697 136 €
-305 089 €
Inventory turnover (days)
234
257
Customer payment term (days)
201
452
Supplier payment term (days)
0
64
Positioning of SCI CHATEAUNEUF DU RHONE in its sector
Comparison with sector Supports juridiques de programmes
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SCI CHATEAUNEUF DU RHONE is estimated at
200 009 €
(range 71 921€ - 491 912€).
The price/revenue ratio is 0.28x
(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 value2022
80 tx
71k€200k€491k€
200 009 €Range: 71 921€ - 491 912€
NAF 5 all-time
Valuation method used
Revenue Multiple
714 930 €
×
0.28x
=200 010 €
Range: 71 921€ - 491 912€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Supports juridiques de programmes)
Compare SCI CHATEAUNEUF DU RHONE with other companies in the same sector:
Frequently asked questions about SCI CHATEAUNEUF DU RHONE
What is the revenue of SCI CHATEAUNEUF DU RHONE ?
The revenue of SCI CHATEAUNEUF DU RHONE in 2022 is 715 k€.
Is SCI CHATEAUNEUF DU RHONE profitable?
SCI CHATEAUNEUF DU RHONE recorded a net loss in 2022.
Where is the headquarters of SCI CHATEAUNEUF DU RHONE ?
The headquarters of SCI CHATEAUNEUF DU RHONE is located in RUNGIS (94150), in the department Val-de-Marne.
Where to find the tax return of SCI CHATEAUNEUF DU RHONE ?
The tax return of SCI CHATEAUNEUF DU RHONE 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 SCI CHATEAUNEUF DU RHONE operate?
SCI CHATEAUNEUF DU RHONE operates in the sector Supports juridiques de programmes (NAF code 41.10D). 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