Employees: 03 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2001-04-01 (25 years)Status: ActiveBusiness sector: Activités des parcs d'attractions et parcs à thèmesLocation: MAGNY-EN-VEXIN (95420), Val-d'Oise
AVENTURE LAND : revenue, balance sheet and financial ratios
AVENTURE LAND is a French company
founded 25 years ago,
specialized in the sector Activités des parcs d'attractions et parcs à thèmes.
Based in MAGNY-EN-VEXIN (95420),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVENTURE LAND (SIREN 435093653)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
1 299 731 €
1 124 240 €
1 348 289 €
950 242 €
692 489 €
1 343 711 €
1 541 032 €
1 428 263 €
Net income
75 854 €
-24 261 €
14 505 €
140 914 €
-117 709 €
-121 146 €
29 865 €
19 348 €
EBITDA
266 232 €
157 899 €
190 447 €
272 687 €
9 626 €
70 327 €
285 805 €
229 272 €
Net margin
5.8%
-2.2%
1.1%
14.8%
-17.0%
-9.0%
1.9%
1.4%
Revenue and income statement
In 2024, AVENTURE LAND achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -1.2%). Vs 2023, growth of +16% (1.1 M€ -> 1.3 M€). After deducting consumption (70 k€), gross margin stands at 1.2 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 266 k€, representing 20.5% of revenue. Positive scissor effect: EBITDA margin improves by +6.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 76 k€, i.e. 5.8% 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
1 299 731 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 229 348 €
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
266 232 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
112 198 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
75 854 €
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
20.5%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.0% 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
53.554%
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
40.805%
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
20.022%
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
0.815
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2023
2024
Debt ratio
79.05
82.201
173.355
277.029
184.779
110.471
90.21
53.554
Financial autonomy
46.587
44.708
27.799
19.418
26.798
34.348
34.516
40.805
Repayment capacity
2.059
1.843
8.442
60.799
2.384
2.126
2.064
0.815
Cash flow / Revenue
15.649%
17.656%
4.917%
1.33%
22.568%
13.665%
12.549%
20.022%
Sector positioning
Debt ratio
53.552024
2022
2023
2024
Q1: 0.0
Med: 42.68
Q3: 122.22
Average-8 pts over 3 years
In 2024, the debt ratio of AVENTURE LAND (53.55) 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
40.8%2024
2022
2023
2024
Q1: 5.39%
Med: 30.38%
Q3: 54.58%
Good+9 pts over 3 years
In 2024, the financial autonomy of AVENTURE LAND (40.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.68 years
Q3: 2.2 years
Average-10 pts over 3 years
In 2024, the repayment capacity of AVENTURE LAND (0.81) 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 99.90. 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 2.1x. Financial charges are adequately covered by operations.
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
99.9
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
2.077
Liquidity indicators evolution AVENTURE LAND
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
167.784
126.667
75.431
96.381
187.839
95.219
69.903
99.9
Interest coverage
4.079
2.964
5.683
45.232
2.07
2.95
3.042
2.077
Sector positioning
Liquidity ratio
99.92024
2022
2023
2024
Q1: 78.24
Med: 196.15
Q3: 435.84
Average
In 2024, the liquidity ratio of AVENTURE LAND (99.90) 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
2.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.76x
Q3: 5.24x
Good
In 2024, the interest coverage of AVENTURE LAND (2.1x) 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: 188 days. Excellent situation: suppliers finance 187 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 118 k€ to permanently finance. Over 2016-2024, WCR increased by +46%, 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
117 912 €
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
1 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
188 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
9 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
33 j
WCR and payment terms evolution AVENTURE LAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
80 997 €
136 921 €
106 395 €
207 262 €
109 991 €
122 654 €
50 220 €
117 912 €
Inventory turnover (days)
12
10
11
25
17
10
11
9
Customer payment term (days)
4
2
4
0
6
0
3
1
Supplier payment term (days)
82
96
111
181
136
121
66
188
Positioning of AVENTURE LAND in its sector
Comparison with sector Activités des parcs d'attractions et parcs à thèmes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (24 transactions).
This range of 473 610€ to 1 240 474€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
473k€990k€1240k€
990 026 €Range: 473 610€ - 1 240 474€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 24 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 parcs d'attractions et parcs à thèmes)
Compare AVENTURE LAND with other companies in the same sector:
Yes, AVENTURE LAND generated a net profit of 76 k€ in 2024.
Where is the headquarters of AVENTURE LAND ?
The headquarters of AVENTURE LAND is located in MAGNY-EN-VEXIN (95420), in the department Val-d'Oise.
Where to find the tax return of AVENTURE LAND ?
The tax return of AVENTURE LAND 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 LAND operate?
AVENTURE LAND operates in the sector Activités des parcs d'attractions et parcs à thèmes (NAF code 93.21Z). 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