Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2020-03-10 (6 years)Status: ActiveBusiness sector: Gestion d'installations sportivesLocation: BU (28410), Eure-et-Loir
AQUAFIT'BULLE : revenue, balance sheet and financial ratios
AQUAFIT'BULLE is a French company
founded 6 years ago,
specialized in the sector Gestion d'installations sportives.
Based in BU (28410),
this company of category PME
shows in 2025 a revenue of 34 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AQUAFIT'BULLE (SIREN 882426851)
Indicator
2025
2023
2022
2021
2020
Revenue
33 811 €
79 790 €
84 372 €
44 609 €
24 322 €
Net income
-12 633 €
1 116 €
-41 431 €
47 857 €
-4 010 €
EBITDA
-22 374 €
3 278 €
-42 555 €
42 346 €
-4 430 €
Net margin
-37.4%
1.4%
-49.1%
107.3%
-16.5%
Revenue and income statement
In 2025, AQUAFIT'BULLE achieves revenue of 34 k€. Over the period 2020-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +6.8%. Significant drop of -58% vs 2023. After deducting consumption (0 €), gross margin stands at 34 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 -22 k€, representing -66.2% of revenue. Warning negative scissor effect: despite revenue change (-58%), EBITDA varies by -783%, reducing margin by 70.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13 k€ (-37.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 811 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 811 €
EBITDA (2025)
?
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
-22 374 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-24 125 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-12 633 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-66.2%
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 -102%. 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 -6444%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-101.552%
Financial autonomy (2025)
?
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
-6443.75%
Cash flow / Revenue (2025)
?
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
-70.524%
Repayment capacity (2025)
?
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
-0.132
Solvency indicators evolution AQUAFIT'BULLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2025
Debt ratio
-102.99
6.912
90.749
68.387
-101.552
Financial autonomy
-50.15
77.316
6.739
8.951
-6443.75
Repayment capacity
-0.702
0.075
-0.075
2.927
-0.132
Cash flow / Revenue
-18.152%
38.41%
-49.105%
1.327%
-70.524%
Sector positioning
Debt ratio
-101.552025
2022
2023
2025
Q1: 2.55
Med: 48.93
Q3: 138.73
Excellent-44 pts over 3 years
In 2025, the debt ratio of AQUAFIT'BULLE (-101.55) 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
-6443.75%2025
2022
2023
2025
Q1: 9.61%
Med: 31.78%
Q3: 58.46%
Watch-36 pts over 3 years
In 2025, the financial autonomy of AQUAFIT'BULLE (-6443.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.13 years2025
2022
2023
2025
Q1: -0.14 years
Med: 0.7 years
Q3: 4.89 years
Good-20 pts over 3 years
In 2025, the repayment capacity of AQUAFIT'BULLE (-0.13) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. WCR is negative (0 days): operations structurally generate cash.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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 (2025)
?
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 (2025)
?
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 and payment terms evolution AQUAFIT'BULLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2025
Operating WCR
-2 504 €
-1 297 €
12 517 €
13 635 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
15
16
25
1
0
Supplier payment term (days)
24
33
78
139
0
Positioning of AQUAFIT'BULLE in its sector
Comparison with sector Gestion d'installations sportives
Valuation estimate
Based on 73 transactions of similar company sales
(all years),
the value of AQUAFIT'BULLE is estimated at
19 319 €
(range 6 096€ - 31 151€).
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 value2025
73 tx
6k€19k€31k€
19 319 €Range: 6 096€ - 31 151€
NAF 5 all-time
Valuation method used
Revenue Multiple
33 811 €
×
0.57x
=19 320 €
Range: 6 096€ - 31 151€
Only this financial indicator is available for this company.
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 AQUAFIT'BULLE with other companies in the same sector:
The headquarters of AQUAFIT'BULLE is located in BU (28410), in the department Eure-et-Loir.
Where to find the tax return of AQUAFIT'BULLE ?
The tax return of AQUAFIT'BULLE 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 AQUAFIT'BULLE operate?
AQUAFIT'BULLE 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
Rotate your phone to landscape mode to view the chart