SOCIETE FINANCIERE CHANOINE : revenue, balance sheet and financial ratios
SOCIETE FINANCIERE CHANOINE is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in LUISANT (28600),
this company of category PME
shows in 2022 a revenue of 841 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE FINANCIERE CHANOINE (SIREN 752055509)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
841 256 €
1 180 465 €
901 380 €
978 043 €
1 059 674 €
873 962 €
1 221 048 €
Net income
-1 337 198 €
48 875 €
-29 828 €
-12 014 €
359 574 €
-604 470 €
-201 425 €
EBITDA
176 388 €
253 360 €
174 177 €
200 898 €
161 593 €
199 519 €
181 654 €
Net margin
-159.0%
4.1%
-3.3%
-1.2%
33.9%
-69.2%
-16.5%
Revenue and income statement
In 2022, SOCIETE FINANCIERE CHANOINE achieves revenue of 841 k€. Revenue is declining over the period 2016-2022 (CAGR: -6.0%). Significant drop of -29% vs 2021. After deducting consumption (0 €), gross margin stands at 841 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 176 k€, representing 21.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -1.3 M€ (-159.0% 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
841 256 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
841 256 €
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
176 388 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
59 339 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 337 198 €
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
20.8%
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 215%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 20.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 11.2% 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 (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
214.662%
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
27.309%
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
11.231%
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
20.926
Asset age ratio (2022)
?
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
Debt ratio
116.413
171.139
115.694
104.068
102.212
95.0
214.662
Financial autonomy
44.257
35.426
44.048
47.321
47.321
47.241
27.309
Repayment capacity
23.035
22.128
11.694
15.748
19.212
10.496
20.926
Cash flow / Revenue
10.361%
16.805%
21.086%
15.178%
13.084%
17.332%
11.231%
Sector positioning
Debt ratio
214.662022
2020
2021
2022
Q1: 0.1
Med: 13.78
Q3: 79.91
Average
In 2022, the debt ratio of SOCIETE FINANCIERE CHANOINE (214.66) 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
27.31%2022
2020
2021
2022
Q1: 21.11%
Med: 62.06%
Q3: 90.2%
Average-13 pts over 3 years
In 2022, the financial autonomy of SOCIETE FINANCIERE CHANOINE (27.3%) 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
20.93 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.1 years
Q3: 3.28 years
Average
In 2022, the repayment capacity of SOCIETE FINANCIERE CHANOINE (20.93) 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 372.40. 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 951.4x. Operating income very largely covers interest expenses: high safety margin.
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
372.404
Interest coverage (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
489.858
485.764
218.965
206.009
159.78
113.136
372.404
Interest coverage
158.203
741.34
285.157
29.367
35.355
21.654
951.449
Sector positioning
Liquidity ratio
372.42022
2020
2021
2022
Q1: 111.66
Med: 499.96
Q3: 2835.13
Average+13 pts over 3 years
In 2022, the liquidity ratio of SOCIETE FINANCIERE CHANOINE (372.40) 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
951.45x2022
2020
2021
2022
Q1: -53.22x
Med: 0.0x
Q3: 0.0x
Excellent
In 2022, the interest coverage of SOCIETE FINANCIERE CHANOINE (951.5x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 120 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Overall, WCR represents 562 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2022, WCR increased by +39%, requiring additional financing.
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
1 313 815 €
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
65 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
120 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
0 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
562 j
WCR and payment terms evolution SOCIETE FINANCIERE CHANOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
945 274 €
756 799 €
202 896 €
81 823 €
69 181 €
190 161 €
1 313 815 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
47
25
108
54
62
72
65
Supplier payment term (days)
153
-7671
184
167
180
304
120
Positioning of SOCIETE FINANCIERE CHANOINE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 70 transactions of similar company sales
in 2022,
the value of SOCIETE FINANCIERE CHANOINE is estimated at
477 456 €
(range 225 262€ - 1 229 995€).
With an EBITDA of 176 388€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.67x
(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 value2022
70 tx
225k€477k€1229k€
477 456 €Range: 225 262€ - 1 229 995€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
176 388 €×2.4x
Estimation426 828 €
222 279€ - 1 418 600€
Revenue Multiple30%
841 256 €×0.67x
Estimation561 836 €
230 235€ - 915 656€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 70 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 SOCIETE FINANCIERE CHANOINE with other companies in the same sector:
Frequently asked questions about SOCIETE FINANCIERE CHANOINE
What is the revenue of SOCIETE FINANCIERE CHANOINE ?
The revenue of SOCIETE FINANCIERE CHANOINE in 2022 is 841 k€.
Is SOCIETE FINANCIERE CHANOINE profitable?
SOCIETE FINANCIERE CHANOINE recorded a net loss in 2022.
Where is the headquarters of SOCIETE FINANCIERE CHANOINE ?
The headquarters of SOCIETE FINANCIERE CHANOINE is located in LUISANT (28600), in the department Eure-et-Loir.
Where to find the tax return of SOCIETE FINANCIERE CHANOINE ?
The tax return of SOCIETE FINANCIERE CHANOINE 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 FINANCIERE CHANOINE operate?
SOCIETE FINANCIERE CHANOINE 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