Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-07-22 (16 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: PHALSBOURG (57370), Moselle
BOWLING DES 4 VENTS : revenue, balance sheet and financial ratios
BOWLING DES 4 VENTS is a French company
founded 16 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in PHALSBOURG (57370),
this company of category PME
shows in 2020 a revenue of 434 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOWLING DES 4 VENTS (SIREN 513844233)
Indicator
2020
2019
2018
2017
Revenue
433 616 €
580 168 €
495 207 €
483 458 €
Net income
6 057 €
63 930 €
-115 857 €
-199 669 €
EBITDA
47 627 €
131 539 €
-35 688 €
-89 137 €
Net margin
1.4%
11.0%
-23.4%
-41.3%
Revenue and income statement
In 2020, BOWLING DES 4 VENTS achieves revenue of 434 k€. Activity remains stable over the period (CAGR: -3.6%). Significant drop of -25% vs 2019. After deducting consumption (33 k€), gross margin stands at 400 k€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 48 k€, representing 11.0% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -64%, reducing margin by 11.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6 k€, i.e. 1.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
433 616 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
400 175 €
EBITDA (2020)
?
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
47 627 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 931 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 057 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.0%
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 -87%. 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 -582%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 63.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-87.268%
Financial autonomy (2020)
?
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
-582.011%
Cash flow / Revenue (2020)
?
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
2.357%
Repayment capacity (2020)
?
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
63.078
Asset age ratio (2020)
?
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
2017
2018
2019
2020
Debt ratio
-89.616
-73.532
-79.844
-87.268
Financial autonomy
-348.524
-436.885
-593.374
-582.011
Repayment capacity
-9.148
-15.689
4.413
63.078
Cash flow / Revenue
-19.099%
-7.654%
23.224%
2.357%
Sector positioning
Debt ratio
-87.272020
2018
2019
2020
Q1: 0.0
Med: 23.9
Q3: 169.73
Excellent
In 2020, the debt ratio of BOWLING DES 4 VENTS (-87.27) 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
-582.01%2020
2018
2019
2020
Q1: 0.68%
Med: 25.05%
Q3: 58.09%
Watch
In 2020, the financial autonomy of BOWLING DES 4 VENTS (-582.0%) 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
63.08 years2020
2018
2019
2020
Q1: -0.35 years
Med: 0.0 years
Q3: 2.25 years
Watch+50 pts over 3 years
In 2020, the repayment capacity of BOWLING DES 4 VENTS (63.08) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 35.40. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2020)
?
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
35.402
Interest coverage (2020)
?
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
1.923
Liquidity indicators evolution BOWLING DES 4 VENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
Liquidity ratio
16.787
12.98
22.265
35.402
Interest coverage
-2.004
-1.233
0.187
1.923
Sector positioning
Liquidity ratio
35.42020
2018
2019
2020
Q1: 81.01
Med: 165.9
Q3: 348.17
Average+18 pts over 3 years
In 2020, the liquidity ratio of BOWLING DES 4 VENTS (35.40) 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
1.92x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Excellent+50 pts over 3 years
In 2020, the interest coverage of BOWLING DES 4 VENTS (1.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 252 days. Excellent situation: suppliers finance 211 days of the operating cycle (retail model). Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 42 k€ to permanently finance. Over 2017-2020, WCR increased by +822%, requiring additional financing.
Operating WCR (2020)
?
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
42 243 €
Customer credit (2020)
?
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
41 j
Supplier credit (2020)
?
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
252 j
Inventory turnover (2020)
?
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
8 j
WCR in days of revenue (2020)
?
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
35 j
WCR and payment terms evolution BOWLING DES 4 VENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
-5 855 €
21 190 €
17 422 €
42 243 €
Inventory turnover (days)
10
6
6
8
Customer payment term (days)
3
6
7
41
Supplier payment term (days)
235
291
236
252
Positioning of BOWLING DES 4 VENTS 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 BOWLING DES 4 VENTS is estimated at
224 639 €
(range 119 016€ - 386 019€).
With an EBITDA of 47 627€, 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 value2020
114 transactions
119k€224k€386k€
224 639 €Range: 119 016€ - 386 019€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
47 627 €×5.1x
Estimation242 865 €
140 571€ - 379 383€
Revenue Multiple30%
433 616 €×0.72x
Estimation312 796 €
144 229€ - 594 297€
Net Income Multiple20%
6 057 €×7.7x
Estimation46 840 €
27 311€ - 90 194€
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 BOWLING DES 4 VENTS with other companies in the same sector:
Frequently asked questions about BOWLING DES 4 VENTS
What is the revenue of BOWLING DES 4 VENTS ?
The revenue of BOWLING DES 4 VENTS in 2020 is 434 k€.
Is BOWLING DES 4 VENTS profitable?
Yes, BOWLING DES 4 VENTS generated a net profit of 6 k€ in 2020.
Where is the headquarters of BOWLING DES 4 VENTS ?
The headquarters of BOWLING DES 4 VENTS is located in PHALSBOURG (57370), in the department Moselle.
Where to find the tax return of BOWLING DES 4 VENTS ?
The tax return of BOWLING DES 4 VENTS 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 BOWLING DES 4 VENTS operate?
BOWLING DES 4 VENTS 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