Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2009-07-22 (16 years)Status: ActiveBusiness sector: Gestion d'installations sportivesLocation: DENAIN (59220), Nord
CENTRE AQUATIQUE DE DENAIN : revenue, balance sheet and financial ratios
CENTRE AQUATIQUE DE DENAIN is a French company
founded 16 years ago,
specialized in the sector Gestion d'installations sportives.
Based in DENAIN (59220),
this company of category ETI
shows in 2024 a revenue of 722 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRE AQUATIQUE DE DENAIN (SIREN 513827311)
Indicator
2024
2023
2017
Revenue
721 893 €
760 634 €
N/C
Net income
-270 798 €
-106 083 €
16 351 €
EBITDA
-870 140 €
-664 984 €
N/C
Net margin
-37.5%
-13.9%
N/C
Revenue and income statement
In 2024, CENTRE AQUATIQUE DE DENAIN achieves revenue of 722 k€. Revenue is declining over the period 2023-2024 (CAGR: -5.1%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 722 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -870 k€, representing -120.5% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -31%, reducing margin by 33.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -271 k€ (-37.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
721 893 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
721 893 €
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
-870 140 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-261 668 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-270 798 €
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
-120.5%
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 -43%. 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 -67%. 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
-43.482%
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
-66.535%
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
-54.237%
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
-0.759
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CENTRE AQUATIQUE DE DENAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2023
2024
Debt ratio
95.171
-100.366
-43.482
Financial autonomy
7.413
-51.024
-66.535
Repayment capacity
None
-3.704
-0.759
Cash flow / Revenue
None%
-14.708%
-54.237%
Sector positioning
Debt ratio
-43.482024
2017
2023
2024
Q1: -15.56
Med: 5.13
Q3: 92.46
Excellent-43 pts over 3 years
In 2024, the debt ratio of CENTRE AQUATIQUE DE DENAIN (-43.48) 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
-66.53%2024
2017
2023
2024
Q1: -6.25%
Med: 15.52%
Q3: 43.67%
Average-6 pts over 3 years
In 2024, the financial autonomy of CENTRE AQUATIQUE DE DENAIN (-66.5%) 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
-0.76 years2024
2023
2024
Q1: -0.23 years
Med: 0.01 years
Q3: 2.12 years
Excellent
In 2024, the repayment capacity of CENTRE AQUATIQUE DE DENAIN (-0.76) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 58.98. 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
58.984
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
-1.157
Liquidity indicators evolution CENTRE AQUATIQUE DE DENAIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2023
2024
Liquidity ratio
139.121
68.961
58.984
Interest coverage
None
-2.714
-1.157
Sector positioning
Liquidity ratio
58.982024
2017
2023
2024
Q1: 63.83
Med: 126.84
Q3: 267.7
Watch-29 pts over 3 years
In 2024, the liquidity ratio of CENTRE AQUATIQUE DE DENAIN (58.98) 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.
Interest coverage
-1.16x2024
2023
2024
Q1: -0.4x
Med: 0.08x
Q3: 7.74x
Average
In 2024, the interest coverage of CENTRE AQUATIQUE DE DENAIN (-1.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 272 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 411 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model). Overall, WCR represents 334 days of revenue, i.e. 669 k€ to permanently finance.
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
669 325 €
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
272 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
411 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 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
334 j
WCR and payment terms evolution CENTRE AQUATIQUE DE DENAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2023
2024
Operating WCR
0 €
318 204 €
669 325 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
926
154
272
Supplier payment term (days)
597
230
411
Positioning of CENTRE AQUATIQUE DE DENAIN 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 CENTRE AQUATIQUE DE DENAIN is estimated at
412 494 €
(range 130 155€ - 665 108€).
The price/revenue ratio is 0.57x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
73 tx
130k€412k€665k€
412 494 €Range: 130 155€ - 665 108€
NAF 5 all-time
Valuation method used
Revenue Multiple
721 893 €
×
0.57x
=412 495 €
Range: 130 155€ - 665 108€
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 CENTRE AQUATIQUE DE DENAIN with other companies in the same sector:
Frequently asked questions about CENTRE AQUATIQUE DE DENAIN
What is the revenue of CENTRE AQUATIQUE DE DENAIN ?
The revenue of CENTRE AQUATIQUE DE DENAIN in 2024 is 722 k€.
Is CENTRE AQUATIQUE DE DENAIN profitable?
CENTRE AQUATIQUE DE DENAIN recorded a net loss in 2024.
Where is the headquarters of CENTRE AQUATIQUE DE DENAIN ?
The headquarters of CENTRE AQUATIQUE DE DENAIN is located in DENAIN (59220), in the department Nord.
Where to find the tax return of CENTRE AQUATIQUE DE DENAIN ?
The tax return of CENTRE AQUATIQUE DE DENAIN 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 CENTRE AQUATIQUE DE DENAIN operate?
CENTRE AQUATIQUE DE DENAIN 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