SIREN : 403779895
BOXER PASSION is a French company founded 30 years ago, specialized in the sector Commerce et réparation de motocycles. Based in RENNES (35000), this company of category PME shows in 2024 a revenue of 9.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 137 546 € | 9 498 254 € | 9 379 279 € | 9 495 368 € | 7 950 382 € | 6 466 850 € | 6 284 842 € | 5 414 495 € | 5 194 522 € |
| Net income | -132 472 € | 39 362 € | 101 631 € | 76 079 € | 42 854 € | 125 829 € | 190 761 € | 133 932 € | 51 624 € |
| EBITDA | -65 954 € | 73 587 € | 148 115 € | 128 261 € | 44 078 € | 166 949 € | 234 545 € | 192 008 € | 159 409 € |
| Net margin | -1.4% | 0.4% | 1.1% | 0.8% | 0.5% | 1.9% | 3.0% | 2.5% | 1.0% |
In 2024, BOXER PASSION achieves revenue of 9.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Slight decline of -4% vs 2023. After deducting consumption (7.6 M€), gross margin stands at 1.5 M€, i.e. a rate of 17%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -66 k€, representing -0.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -132 k€ (-1.4% of revenue), which will impact equity.
9 137 546 €
1 522 117 €
-65 954 €
-65 462 €
-132 472 €
-0.7%
The debt ratio (= Financial debt / Equity x 100) stands at 16%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
15.982%
18.245%
-1.461%
-0.511
28.7%
In 2024, the debt ratio of BOXER PASSION (15.98) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
In 2024, the financial autonomy of BOXER PASSION (18.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of BOXER PASSION (-0.51) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
The liquidity ratio (= Current assets / Current liabilities) stands at 116.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
116.976
-104.926
In 2024, the liquidity ratio of BOXER PASSION (116.98) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
In 2024, the interest coverage of BOXER PASSION (-104.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 101 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 86 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +286%, requiring additional financing.
2 178 391 €
10 j
73 j
101 j
86 j
Based on 137 transactions of similar company sales (all years), the value of BOXER PASSION is estimated at 1 555 962 € (range 894 906€ - 2 442 526€). The price/revenue ratio is 0.17x (conservative valuation). 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.
Only this financial indicator is available for this company.
This estimate is based on the analysis of 137 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare BOXER PASSION with other companies in the same sector:
Voir toutes les statistiques du secteur Commerce et réparation de motocycles
The revenue of BOXER PASSION in 2024 is 9.1 M€.
BOXER PASSION recorded a net loss in 2024.
The headquarters of BOXER PASSION is located in RENNES (35000), in the department Ille-et-Vilaine.
The tax return of BOXER PASSION 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).
BOXER PASSION operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). See the 'Sector positioning' section above to compare the company with its competitors.