Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-06-24 (30 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: CHOLET (49300), Maine-et-Loire
AC INVESTISSEMENTS : revenue, balance sheet and financial ratios
AC INVESTISSEMENTS is a French company
founded 30 years ago,
specialized in the sector Autres activités liées au sport.
Based in CHOLET (49300),
this company of category PME
shows in 2024 a revenue of 150 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AC INVESTISSEMENTS (SIREN 401540950)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
150 000 €
150 000 €
150 000 €
150 000 €
360 000 €
360 000 €
360 000 €
360 000 €
390 000 €
Net income
487 964 €
1 354 898 €
421 705 €
240 982 €
238 848 €
249 059 €
250 985 €
174 750 €
491 215 €
EBITDA
115 023 €
117 712 €
115 103 €
118 976 €
108 610 €
116 050 €
119 139 €
116 571 €
55 343 €
Net margin
325.3%
903.3%
281.1%
160.7%
66.3%
69.2%
69.7%
48.5%
126.0%
Revenue and income statement
In 2024, AC INVESTISSEMENTS achieves revenue of 150 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.3%). Slight decline of 0% vs 2023. After deducting consumption (0 €), gross margin stands at 150 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 115 k€, representing 76.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 488 k€, i.e. 325.3% 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
150 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
150 000 €
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
115 023 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
118 905 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
487 964 €
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
76.7%
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 3%. 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 96%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 322.7% 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 (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
2.832%
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
96.34%
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
322.722%
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
0.183
Solvency indicators evolution AC INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.354
1.875
0.836
1.121
33.353
2.398
1.995
0.783
2.832
Financial autonomy
96.053
94.143
96.631
96.677
71.777
95.053
96.06
97.941
96.34
Repayment capacity
0.011
0.176
0.061
0.091
2.361
0.17
0.093
0.017
0.183
Cash flow / Revenue
122.382%
47.392%
68.568%
68.033%
65.197%
160.655%
278.837%
900.965%
322.722%
Sector positioning
Debt ratio
2.832024
2022
2023
2024
Q1: 0.0
Med: 4.63
Q3: 69.04
Good
In 2024, the debt ratio of AC INVESTISSEMENTS (2.83) 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
96.34%2024
2022
2023
2024
Q1: 0.0%
Med: 20.59%
Q3: 51.7%
Excellent
In 2024, the financial autonomy of AC INVESTISSEMENTS (96.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.18 years2024
2022
2023
2024
Q1: -0.43 years
Med: 0.0 years
Q3: 1.18 years
Average
In 2024, the repayment capacity of AC INVESTISSEMENTS (0.18) 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 1052.33. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
1052.33
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
0.002
Liquidity indicators evolution AC INVESTISSEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
258.207
410.15
903.467
1339.474
878.45
724.88
959.459
920.374
1052.33
Interest coverage
5.466
0.185
0.187
0.196
0.212
0.199
0.204
0.001
0.002
Sector positioning
Liquidity ratio
1052.332024
2022
2023
2024
Q1: 89.44
Med: 180.84
Q3: 411.87
Excellent
In 2024, the liquidity ratio of AC INVESTISSEMENTS (1052.33) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -0.38x
Med: 0.0x
Q3: 0.91x
Good-11 pts over 3 years
In 2024, the interest coverage of AC INVESTISSEMENTS (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. Average customer payment term: 168 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 206 days. Excellent situation: suppliers finance 38 days of the operating cycle (retail model). Overall, WCR represents 326 days of revenue, i.e. 136 k€ to permanently finance. Over 2016-2024, WCR increased by +64%, requiring additional financing.
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
135 904 €
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
168 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
206 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
0 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
326 j
WCR and payment terms evolution AC INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
83 117 €
122 602 €
332 939 €
529 693 €
688 403 €
210 671 €
36 184 €
212 380 €
135 904 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
360
72
360
168
Supplier payment term (days)
776
283
218
141
313
167
342
236
206
Positioning of AC INVESTISSEMENTS in its sector
Comparison with sector Autres activités liées au sport
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of AC INVESTISSEMENTS is estimated at
816 145 €
(range 390 187€ - 1 540 526€).
With an EBITDA of 115 023€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.62x
(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.
Estimated enterprise value2024
161 transactions
390k€816k€1540k€
816 145 €Range: 390 187€ - 1 540 526€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
115 023 €×4.7x
Estimation539 769 €
298 414€ - 789 039€
Revenue Multiple30%
150 000 €×0.62x
Estimation92 962 €
46 521€ - 149 642€
Net Income Multiple20%
487 964 €×5.3x
Estimation2 591 860 €
1 135 120€ - 5 505 571€
How is this estimate calculated?
This estimate is based on the analysis of 161 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 (Autres activités liées au sport)
Compare AC INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about AC INVESTISSEMENTS
What is the revenue of AC INVESTISSEMENTS ?
The revenue of AC INVESTISSEMENTS in 2024 is 150 k€.
Is AC INVESTISSEMENTS profitable?
Yes, AC INVESTISSEMENTS generated a net profit of 488 k€ in 2024.
Where is the headquarters of AC INVESTISSEMENTS ?
The headquarters of AC INVESTISSEMENTS is located in CHOLET (49300), in the department Maine-et-Loire.
Where to find the tax return of AC INVESTISSEMENTS ?
The tax return of AC INVESTISSEMENTS 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 AC INVESTISSEMENTS operate?
AC INVESTISSEMENTS operates in the sector Autres activités liées au sport (NAF code 93.19Z). 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