Mitarbeiter: 11 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: ETIGründungsdatum: 2021-07-26 (4 Jahre)Status: AktivBranche: Gestion d'installations sportivesStandort: CHANTONNAY (85110), Vendee
CENTRE AQUATIQUE L'ODYSS : revenue, balance sheet and financial ratios
CENTRE AQUATIQUE L'ODYSS is a French company
founded 4 years ago,
specialized in the sector Gestion d'installations sportives.
Based in CHANTONNAY (85110),
this company of category ETI
shows in 2024 a revenue of 483 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - CENTRE AQUATIQUE L'ODYSS (SIREN 901903518)
Kennzahl
2024
2023
Umsatz
483 441 €
403 918 €
Nettoergebnis
8 841 €
-34 998 €
EBITDA
-653 362 €
-728 370 €
Nettomarge
1.8%
-8.7%
Umsatz und Gewinn- und Verlustrechnung
In 2024, CENTRE AQUATIQUE L'ODYSS achieves revenue of 483 k€. Vs 2023, growth of +20% (404 k€ -> 483 k€). After deducting consumption (0 €), gross margin stands at 483 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 -653 k€, representing -135.1% of revenue. Positive scissor effect: EBITDA margin improves by +45.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 1.8% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
483 441 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
483 441 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-653 362 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
39 013 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at -31%. 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 -20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-31.314%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen CENTRE AQUATIQUE L'ODYSS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
Verschuldungsgrad
-219.595
-31.314
Finanzielle Autonomie
-29.038
-20.009
Rückzahlungsfähigkeit
-2.962
-0.543
Cashflow / Umsatz
-48.604%
-30.544%
Positionnement sectoriel
Debt ratio
-31.312024
2023
2024
Q1: -15.56
Méd: 5.13
Q3: 92.46
Excellent
In 2024, the debt ratio of CENTRE AQUATIQUE L'ODYSS (-31.31) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-20.01%2024
2023
2024
Q1: -6.25%
Méd: 15.52%
Q3: 43.67%
Average
In 2024, the financial autonomy of CENTRE AQUATIQUE L'ODYSS (-20.0%) 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
-0.54 years2024
2023
2024
Q1: -0.23 years
Méd: 0.01 years
Q3: 2.12 years
Excellent
In 2024, the repayment capacity of CENTRE AQUATIQUE L'ODYSS (-0.54) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 80.17. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
80.168
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen CENTRE AQUATIQUE L'ODYSS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2023
2024
Liquiditätsquote
131.334
80.168
Zinsdeckung
-2.022
-1.751
Positionnement sectoriel
Liquidity ratio
80.172024
2023
2024
Q1: 63.83
Méd: 126.84
Q3: 267.7
Average-18 pts über 2 Jahre
In 2024, the liquidity ratio of CENTRE AQUATIQUE L'ODYSS (80.17) 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
-1.75x2024
2023
2024
Q1: -0.4x
Méd: 0.08x
Q3: 7.74x
Average
In 2024, the interest coverage of CENTRE AQUATIQUE L'ODYSS (-1.8x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 389 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 501 days. Excellent situation: suppliers finance 112 days of the operating cycle (retail model). Overall, WCR represents 615 days of revenue, i.e. 826 k€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
501 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
615 j
Entwicklung des Working Capital und der Zahlungsfristen CENTRE AQUATIQUE L'ODYSS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2023
2024
BFR d'exploitation
550 225 €
826 365 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
435
389
Crédit fournisseurs (jours)
171
501
Positionnement de CENTRE AQUATIQUE L'ODYSS dans son secteur
Vergleich mit der Branche Gestion d'installations sportives
Bewertungsschätzung
Based on 73 transactions of similar company sales
(all years),
the value of CENTRE AQUATIQUE L'ODYSS is estimated at
184 528 €
(range 59 375€ - 299 711€).
The price/revenue ratio is 0.57x
(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
73 tx
59k€184k€299k€
184 528 €Range: 59 375€ - 299 711€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
483 441 €×0.57x
Estimation276 242 €
87 163€ - 445 413€
Net Income Multiple20%
8 841 €×5.3x
Estimation46 960 €
17 694€ - 81 159€
How is this estimate calculated?
This estimate is based on the analysis of 73 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 (Gestion d'installations sportives)
Compare CENTRE AQUATIQUE L'ODYSS with other companies in the same sector:
Frequently asked questions about CENTRE AQUATIQUE L'ODYSS
What is the revenue of CENTRE AQUATIQUE L'ODYSS ?
The revenue of CENTRE AQUATIQUE L'ODYSS in 2024 is 483 k€.
Is CENTRE AQUATIQUE L'ODYSS profitable?
Yes, CENTRE AQUATIQUE L'ODYSS generated a net profit of 9 k€ in 2024.
Where is the headquarters of CENTRE AQUATIQUE L'ODYSS ?
The headquarters of CENTRE AQUATIQUE L'ODYSS is located in CHANTONNAY (85110), in the department Vendee.
Where to find the tax return of CENTRE AQUATIQUE L'ODYSS ?
The tax return of CENTRE AQUATIQUE L'ODYSS 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 CENTRE AQUATIQUE L'ODYSS operate?
CENTRE AQUATIQUE L'ODYSS operates in the sector Gestion d'installations sportives (NAF code 93.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen