Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-06 (23 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: BORMES-LES-MIMOSAS (83230), Var
AVENTURE BLEUE : revenue, balance sheet and financial ratios
AVENTURE BLEUE is a French company
founded 23 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in BORMES-LES-MIMOSAS (83230),
this company of category PME
shows in 2021 a revenue of 122 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVENTURE BLEUE (SIREN 444706345)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
121 787 €
N/C
183 810 €
176 197 €
290 274 €
256 600 €
Net income
102 341 €
0 €
-36 810 €
-20 800 €
4 362 €
-10 325 €
EBITDA
79 029 €
N/C
-11 367 €
2 516 €
25 774 €
18 357 €
Net margin
84.0%
N/C
-20.0%
-11.8%
1.5%
-4.0%
Revenue and income statement
In 2021, AVENTURE BLEUE achieves revenue of 122 k€. Revenue is declining over the period 2016-2021 (CAGR: -13.8%). After deducting consumption (5 k€), gross margin stands at 117 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 79 k€, representing 64.9% 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 102 k€, i.e. 84.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
121 787 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
117 178 €
EBITDA (2021)
?
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
79 029 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
59 166 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
102 341 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
41.3%
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 201%. 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 62%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 100.5% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
201.102%
Financial autonomy (2021)
?
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
62.407%
Cash flow / Revenue (2021)
?
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
100.518%
Repayment capacity (2021)
?
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
0.502
Asset age ratio (2021)
?
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
Debt ratio
1240.266
827.554
-2274.584
-127.115
-406.776
201.102
Financial autonomy
75.854
81.502
90.998
41.457
96.434
62.407
Repayment capacity
8.639
3.329
26.867
-4.658
None
0.502
Cash flow / Revenue
4.5%
8.571%
1.379%
-6.286%
None%
100.518%
Sector positioning
Debt ratio
201.12021
2019
2020
2021
Q1: 0.0
Med: 24.94
Q3: 130.84
Average+50 pts over 3 years
In 2021, the debt ratio of AVENTURE BLEUE (201.10) 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
62.41%2021
2019
2020
2021
Q1: 1.41%
Med: 27.56%
Q3: 58.6%
Excellent+15 pts over 3 years
In 2021, the financial autonomy of AVENTURE BLEUE (62.4%) 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
0.5 years2021
2019
2021
Q1: 0.0 years
Med: 0.11 years
Q3: 2.13 years
Average+30 pts over 2 years
In 2021, the repayment capacity of AVENTURE BLEUE (0.50) 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 149.24. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2021)
?
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
149.242
Interest coverage (2021)
?
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
1.132
Liquidity indicators evolution AVENTURE BLEUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
31.717
37.363
14.012
3.798
33.882
149.242
Interest coverage
27.194
10.902
80.604
-13.601
None
1.132
Sector positioning
Liquidity ratio
149.242021
2019
2020
2021
Q1: 95.38
Med: 193.18
Q3: 423.61
Average+35 pts over 3 years
In 2021, the liquidity ratio of AVENTURE BLEUE (149.24) 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
1.13x2021
2019
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.87x
Good+40 pts over 2 years
In 2021, the interest coverage of AVENTURE BLEUE (1.1x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-250 days): operations structurally generate cash. Notable WCR improvement over the period (-45%), freeing up cash.
Operating WCR (2021)
?
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
-84 412 €
Customer credit (2021)
?
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
1 j
Supplier credit (2021)
?
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
18 j
Inventory turnover (2021)
?
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
9 j
WCR in days of revenue (2021)
?
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
-250 j
WCR and payment terms evolution AVENTURE BLEUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-58 343 €
-48 508 €
-67 304 €
-109 981 €
0 €
-84 412 €
Inventory turnover (days)
6
5
7
6
0
9
Customer payment term (days)
0
0
3
0
0
1
Supplier payment term (days)
3
1
10
64
649
18
Positioning of AVENTURE BLEUE in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of AVENTURE BLEUE is estimated at
386 137 €
(range 221 071€ - 669 623€).
With an EBITDA of 79 029€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.72x
(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 value2021
114 transactions
221k€386k€669k€
386 137 €Range: 221 071€ - 669 623€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
79 029 €×5.1x
Estimation402 993 €
233 254€ - 629 522€
Revenue Multiple30%
121 787 €×0.72x
Estimation87 853 €
40 509€ - 166 917€
Net Income Multiple20%
102 341 €×7.7x
Estimation791 424 €
461 458€ - 1 523 939€
How is this estimate calculated?
This estimate is based on the analysis of 114 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 récréatives et de loisirs)
Compare AVENTURE BLEUE with other companies in the same sector:
Yes, AVENTURE BLEUE generated a net profit of 102 k€ in 2021.
Where is the headquarters of AVENTURE BLEUE ?
The headquarters of AVENTURE BLEUE is located in BORMES-LES-MIMOSAS (83230), in the department Var.
Where to find the tax return of AVENTURE BLEUE ?
The tax return of AVENTURE BLEUE 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 AVENTURE BLEUE operate?
AVENTURE BLEUE operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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