Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-09-01 (34 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: CREANCEY (21320), Cote-d'Or
SOCIETE CHEVALIER : revenue, balance sheet and financial ratios
SOCIETE CHEVALIER is a French company
founded 34 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in CREANCEY (21320),
this company of category PME
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE CHEVALIER (SIREN 383071743)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
2 830 939 €
2 990 611 €
3 101 247 €
2 613 967 €
2 961 198 €
2 880 739 €
3 183 236 €
N/C
Net income
27 711 €
5 384 €
60 951 €
6 504 €
103 404 €
276 764 €
26 947 €
21 888 €
EBITDA
40 271 €
-27 808 €
63 646 €
20 642 €
83 494 €
115 357 €
89 055 €
N/C
Net margin
1.0%
0.2%
2.0%
0.2%
3.5%
9.6%
0.8%
N/C
Revenue and income statement
In 2024, SOCIETE CHEVALIER achieves revenue of 2.8 M€. Activity remains stable over the period (CAGR: -1.7%). Slight decline of -5% vs 2023. After deducting consumption (1.9 M€), gross margin stands at 970 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 40 k€, representing 1.4% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 28 k€, i.e. 1.0% 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
2 830 939 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
970 091 €
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
40 271 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
24 006 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 711 €
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
1.4%
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 6%. 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 49%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
5.933%
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
49.21%
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
1.696%
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
0.55
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
2022
2023
2024
Debt ratio
30.419
21.107
70.234
37.424
151.077
21.891
16.411
5.933
Financial autonomy
44.977
46.591
34.174
41.593
26.961
44.622
41.679
49.21
Repayment capacity
None
0.915
3.224
2.185
12.782
1.018
25.391
0.55
Cash flow / Revenue
None%
4.134%
2.58%
2.532%
1.831%
3.219%
0.09%
1.696%
Sector positioning
Debt ratio
5.932024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Good-15 pts over 3 years
In 2024, the debt ratio of SOCIETE CHEVALIER (5.93) 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
49.21%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Good
In 2024, the financial autonomy of SOCIETE CHEVALIER (49.2%) 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
0.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.35 years
Q3: 1.56 years
Average
In 2024, the repayment capacity of SOCIETE CHEVALIER (0.55) 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 186.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 9.4x. Operating income very largely covers interest expenses: high safety margin.
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
186.436
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
9.367
Liquidity indicators evolution SOCIETE CHEVALIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
185.594
163.002
201.041
190.1
273.974
195.794
174.754
186.436
Interest coverage
None
5.924
4.381
6.58
23.05
8.466
-19.57
9.367
Sector positioning
Liquidity ratio
186.442024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Average-11 pts over 3 years
In 2024, the liquidity ratio of SOCIETE CHEVALIER (186.44) 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
9.37x2024
2022
2023
2024
Q1: 0.0x
Med: 0.53x
Q3: 3.65x
Excellent
In 2024, the interest coverage of SOCIETE CHEVALIER (9.4x) 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. Average customer payment term: 19 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 54 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 41 days of revenue, i.e. 319 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
319 500 €
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
19 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
41 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
54 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
41 j
WCR and payment terms evolution SOCIETE CHEVALIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
0 €
318 642 €
201 018 €
263 784 €
375 967 €
364 583 €
447 306 €
319 500 €
Inventory turnover (days)
0
32
28
30
45
46
59
54
Customer payment term (days)
0
43
24
30
44
26
19
19
Supplier payment term (days)
0
36
35
46
43
39
38
41
Positioning of SOCIETE CHEVALIER in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SOCIETE CHEVALIER is estimated at
171 614 €
(range 88 144€ - 228 539€).
With an EBITDA of 40 271€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.14x
(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
51 tx
88k€171k€228k€
171 614 €Range: 88 144€ - 228 539€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
40 271 €×1.6x
Estimation62 469 €
34 556€ - 84 015€
Revenue Multiple30%
2 830 939 €×0.14x
Estimation405 183 €
211 404€ - 478 692€
Net Income Multiple20%
27 711 €×3.4x
Estimation94 127 €
37 226€ - 214 625€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie bois et PVC)
Compare SOCIETE CHEVALIER with other companies in the same sector:
Frequently asked questions about SOCIETE CHEVALIER
What is the revenue of SOCIETE CHEVALIER ?
The revenue of SOCIETE CHEVALIER in 2024 is 2.8 M€.
Is SOCIETE CHEVALIER profitable?
Yes, SOCIETE CHEVALIER generated a net profit of 28 k€ in 2024.
Where is the headquarters of SOCIETE CHEVALIER ?
The headquarters of SOCIETE CHEVALIER is located in CREANCEY (21320), in the department Cote-d'Or.
Where to find the tax return of SOCIETE CHEVALIER ?
The tax return of SOCIETE CHEVALIER 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 SOCIETE CHEVALIER operate?
SOCIETE CHEVALIER operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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