Employees: NN (None)Legal category: 5202Size: ETICreation date: 2019-06-18 (6 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINT-HERBLAIN (44800), Loire-Atlantique
SNC CHATELAILLON FOCH : revenue, balance sheet and financial ratios
SNC CHATELAILLON FOCH is a French company
founded 6 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINT-HERBLAIN (44800),
this company of category ETI
shows in 2024 a revenue of 470€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC CHATELAILLON FOCH (SIREN 852505114)
Indicator
2024
2022
2021
2019
Revenue
470 €
6 144 528 €
N/C
N/C
Net income
46 €
453 705 €
0 €
0 €
EBITDA
16 €
453 703 €
1 €
N/C
Net margin
9.8%
7.4%
N/C
N/C
Revenue and income statement
In 2024, SNC CHATELAILLON FOCH achieves revenue of 470 €. Revenue is declining over the period 2022-2024 (CAGR: -99.1%). Significant drop of -100% vs 2022. After deducting consumption (0 €), gross margin stands at 470 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 €, representing 3.4% of revenue. Warning negative scissor effect: despite revenue change (-100%), EBITDA varies by -100%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 €, i.e. 9.8% 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
470 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
470 €
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
16 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
46 €
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
3.4%
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 8441%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2006.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
8441.396%
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
0.363%
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
9.362%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2024
Debt ratio
0.0
0.0
0.001
8441.396
Financial autonomy
0.232
-0.515
16.569
0.363
Repayment capacity
None
None
0.0
2006.75
Cash flow / Revenue
None%
None%
7.384%
9.362%
Sector positioning
Debt ratio
8441.42024
2021
2022
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Watch+50 pts over 3 years
In 2024, the debt ratio of SNC CHATELAILLON FOCH (8441.40) 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
0.36%2024
2021
2022
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average
In 2024, the financial autonomy of SNC CHATELAILLON FOCH (0.4%) 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
2006.75 years2024
2022
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Average+25 pts over 2 years
In 2024, the repayment capacity of SNC CHATELAILLON FOCH (2006.75) 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 145.00. 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
145.005
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
2024
Liquidity ratio
100.232
337.591
119.86
145.005
Interest coverage
None
0.0
0.0
0.0
Sector positioning
Liquidity ratio
145.02024
2021
2022
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average-24 pts over 3 years
In 2024, the liquidity ratio of SNC CHATELAILLON FOCH (145.00) 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
0.0x2024
2021
2022
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Good
In 2024, the interest coverage of SNC CHATELAILLON FOCH (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Inventory turnover is 50 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 121918 days of revenue, i.e. 159 k€ to permanently finance.
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
159 171 €
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
50 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
121918 j
WCR and payment terms evolution SNC CHATELAILLON FOCH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2024
Operating WCR
0 €
0 €
1 691 220 €
159 171 €
Inventory turnover (days)
0
0
0
50
Customer payment term (days)
0
1466
30
0
Supplier payment term (days)
122
94
378
0
Positioning of SNC CHATELAILLON FOCH in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SNC CHATELAILLON FOCH is estimated at
69 €
(range 24€ - 180€).
With an EBITDA of 16€, the sector multiple of 1.0x is applied.
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 value2024
80 tx
0k€0k€0k€
69 €Range: 24€ - 180€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 €×1.0x
Estimation16 €
7€ - 49€
Revenue Multiple30%
470 €×0.28x
Estimation131 €
47€ - 323€
Net Income Multiple20%
46 €×2.3x
Estimation108 €
34€ - 297€
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 (Promotion immobilière de logements)
Compare SNC CHATELAILLON FOCH with other companies in the same sector:
Frequently asked questions about SNC CHATELAILLON FOCH
What is the revenue of SNC CHATELAILLON FOCH ?
The revenue of SNC CHATELAILLON FOCH in 2024 is 470€.
Is SNC CHATELAILLON FOCH profitable?
Yes, SNC CHATELAILLON FOCH generated a net profit of 46€ in 2024.
Where is the headquarters of SNC CHATELAILLON FOCH ?
The headquarters of SNC CHATELAILLON FOCH is located in SAINT-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of SNC CHATELAILLON FOCH ?
The tax return of SNC CHATELAILLON FOCH 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 SNC CHATELAILLON FOCH operate?
SNC CHATELAILLON FOCH operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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