Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-09-08 (20 years)Status: ActiveBusiness sector: Gestion d'installations sportivesLocation: CABRIES (13480), Bouches-du-Rhone
CABRIES GOLF DEVELOPPEMENT : revenue, balance sheet and financial ratios
CABRIES GOLF DEVELOPPEMENT is a French company
founded 20 years ago,
specialized in the sector Gestion d'installations sportives.
Based in CABRIES (13480),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CABRIES GOLF DEVELOPPEMENT (SIREN 483785911)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 504 705 €
1 436 126 €
1 310 407 €
1 267 937 €
661 655 €
619 662 €
614 842 €
Net income
230 722 €
131 709 €
213 860 €
154 334 €
153 826 €
71 223 €
45 877 €
33 511 €
36 020 €
EBITDA
N/C
N/C
299 714 €
233 104 €
223 938 €
114 483 €
59 359 €
48 822 €
43 188 €
Net margin
N/C
N/C
14.2%
10.7%
11.7%
5.6%
6.9%
5.4%
5.9%
Revenue and income statement
In 2024, CABRIES GOLF DEVELOPPEMENT generates positive net income of 231 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 36 k€ -> 231 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
230 722 €
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 8%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
8.13%
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
1.239%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
46.06
43.615
24.751
12.214
4.324
0.224
27.72
60.42
8.13
Financial autonomy
27.248
26.289
26.416
17.386
27.089
22.815
28.605
16.836
1.239
Repayment capacity
0.695
0.501
0.343
0.115
0.04
0.002
0.269
None
None
Cash flow / Revenue
6.173%
6.7%
6.598%
6.99%
13.285%
12.593%
15.376%
None%
None%
Sector positioning
Debt ratio
8.132024
2022
2023
2024
Q1: -17.37
Med: 5.02
Q3: 92.31
Average
In 2024, the debt ratio of CABRIES GOLF DEVELOPPEMENT (8.13) 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
1.24%2024
2022
2023
2024
Q1: -7.03%
Med: 15.52%
Q3: 43.64%
Average-26 pts over 3 years
In 2024, the financial autonomy of CABRIES GOLF DEVELOPPEMENT (1.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.27 years2022
2022
Q1: -0.45 years
Med: 0.02 years
Q3: 2.49 years
Average
In 2022, the repayment capacity of CABRIES GOLF DEVELOPPEMENT (0.27) 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 86.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
155.413
119.35
208.072
112.811
153.65
128.555
144.469
143.172
86.393
Interest coverage
0.412
0.58
0.332
0.097
0.021
0.002
0.0
None
None
Sector positioning
Liquidity ratio
86.392024
2022
2023
2024
Q1: 63.69
Med: 125.15
Q3: 265.63
Average-16 pts over 3 years
In 2024, the liquidity ratio of CABRIES GOLF DEVELOPPEMENT (86.39) 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
0.0x2022
2022
Q1: -0.92x
Med: 0.0x
Q3: 3.97x
Good
In 2022, the interest coverage of CABRIES GOLF DEVELOPPEMENT (0.0x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution CABRIES GOLF DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-13 975 €
9 016 €
-62 705 €
72 678 €
-114 503 €
-100 328 €
-72 075 €
0 €
0 €
Inventory turnover (days)
4
4
0
0
0
0
0
0
0
Customer payment term (days)
25
12
20
52
20
19
26
0
0
Supplier payment term (days)
36
62
23
86
74
114
92
0
0
Positioning of CABRIES GOLF DEVELOPPEMENT 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 CABRIES GOLF DEVELOPPEMENT is estimated at
1 225 498 €
(range 461 759€ - 2 117 999€).
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 value2024
73 tx
461k€1225k€2117k€
1 225 498 €Range: 461 759€ - 2 117 999€
NAF 5 all-time
Valuation method used
Net Income Multiple
230 722 €
×
5.3x
=1 225 499 €
Range: 461 759€ - 2 118 000€
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 CABRIES GOLF DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about CABRIES GOLF DEVELOPPEMENT
What is the revenue of CABRIES GOLF DEVELOPPEMENT ?
The revenue of CABRIES GOLF DEVELOPPEMENT in 2022 is 1.5 M€.
Is CABRIES GOLF DEVELOPPEMENT profitable?
Yes, CABRIES GOLF DEVELOPPEMENT generated a net profit of 231 k€ in 2024.
Where is the headquarters of CABRIES GOLF DEVELOPPEMENT ?
The headquarters of CABRIES GOLF DEVELOPPEMENT is located in CABRIES (13480), in the department Bouches-du-Rhone.
Where to find the tax return of CABRIES GOLF DEVELOPPEMENT ?
The tax return of CABRIES GOLF DEVELOPPEMENT 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 CABRIES GOLF DEVELOPPEMENT operate?
CABRIES GOLF DEVELOPPEMENT 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