Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-03-01 (30 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: PAU (64000), Pyrenees-Atlantiques
CONCEPT ESPACE COMMUNICATION : revenue, balance sheet and financial ratios
CONCEPT ESPACE COMMUNICATION is a French company
founded 30 years ago,
specialized in the sector Autres activités liées au sport.
Based in PAU (64000),
this company of category PME
shows in 2024 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONCEPT ESPACE COMMUNICATION (SIREN 404175259)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
65 972 €
73 981 €
89 366 €
90 985 €
129 015 €
169 710 €
194 470 €
214 946 €
219 467 €
Net income
29 616 €
28 800 €
38 714 €
49 658 €
58 137 €
79 590 €
64 998 €
21 460 €
24 340 €
EBITDA
35 074 €
34 168 €
46 338 €
62 612 €
73 632 €
104 053 €
83 807 €
24 823 €
30 837 €
Net margin
44.9%
38.9%
43.3%
54.6%
45.1%
46.9%
33.4%
10.0%
11.1%
Revenue and income statement
In 2024, CONCEPT ESPACE COMMUNICATION achieves revenue of 66 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.0%). Significant drop of -11% vs 2023. After deducting consumption (0 €), gross margin stands at 66 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 35 k€, representing 53.2% of revenue. Positive scissor effect: EBITDA margin improves by +7.0 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 30 k€, i.e. 44.9% 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
65 972 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
65 972 €
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
35 074 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
34 638 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 616 €
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
53.2%
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 0%. 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 90%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 45.6% 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
0.146%
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
90.325%
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
45.551%
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
0.01
Solvency indicators evolution CONCEPT ESPACE COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.185
0.165
0.239
0.172
0.15
0.144
0.164
0.139
0.146
Financial autonomy
72.982
78.825
53.607
73.861
91.034
92.547
93.83
93.862
90.325
Repayment capacity
0.013
0.015
0.006
0.004
0.006
0.007
0.01
0.011
0.01
Cash flow / Revenue
11.471%
10.128%
33.566%
47.021%
45.062%
54.83%
44.063%
39.825%
45.551%
Sector positioning
Debt ratio
0.152024
2022
2023
2024
Q1: 0.0
Med: 4.63
Q3: 69.04
Good-5 pts over 3 years
In 2024, the debt ratio of CONCEPT ESPACE COMMUNICATION (0.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
90.33%2024
2022
2023
2024
Q1: 0.0%
Med: 20.59%
Q3: 51.7%
Excellent
In 2024, the financial autonomy of CONCEPT ESPACE COMMUNICATION (90.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2024
2022
2023
2024
Q1: -0.43 years
Med: 0.0 years
Q3: 1.18 years
Average
In 2024, the repayment capacity of CONCEPT ESPACE COMMUNICATION (0.01) 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 1047.66. 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
1047.656
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
0.0
Liquidity indicators evolution CONCEPT ESPACE COMMUNICATION
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
370.447
473.83
215.986
384.445
1132.691
1351.223
1655.067
1661.802
1047.656
Interest coverage
0.0
0.056
0.029
0.071
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1047.662024
2022
2023
2024
Q1: 89.44
Med: 180.84
Q3: 411.87
Excellent
In 2024, the liquidity ratio of CONCEPT ESPACE COMMUNICATION (1047.66) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -0.38x
Med: 0.0x
Q3: 0.91x
Good
In 2024, the interest coverage of CONCEPT ESPACE COMMUNICATION (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. Average customer payment term: 194 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. The gap of 69 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 185 days of revenue, i.e. 34 k€ to permanently finance. Notable WCR improvement over the period (-39%), freeing up cash.
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
33 986 €
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
194 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
125 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
185 j
WCR and payment terms evolution CONCEPT ESPACE COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
55 593 €
27 560 €
-55 315 €
37 333 €
37 234 €
38 950 €
13 903 €
22 319 €
33 986 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
161
108
107
131
104
152
62
112
194
Supplier payment term (days)
9
8
20
133
33
76
43
50
125
Positioning of CONCEPT ESPACE COMMUNICATION in its sector
Comparison with sector Autres activités liées au sport
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of CONCEPT ESPACE COMMUNICATION is estimated at
126 023 €
(range 65 414€ - 206 875€).
With an EBITDA of 35 074€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.62x
(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 value2024
161 transactions
65k€126k€206k€
126 023 €Range: 65 414€ - 206 875€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
35 074 €×4.7x
Estimation164 592 €
90 996€ - 240 602€
Revenue Multiple30%
65 972 €×0.62x
Estimation40 886 €
20 461€ - 65 814€
Net Income Multiple20%
29 616 €×5.3x
Estimation157 308 €
68 894€ - 334 150€
How is this estimate calculated?
This estimate is based on the analysis of 161 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 liées au sport)
Compare CONCEPT ESPACE COMMUNICATION with other companies in the same sector:
Frequently asked questions about CONCEPT ESPACE COMMUNICATION
What is the revenue of CONCEPT ESPACE COMMUNICATION ?
The revenue of CONCEPT ESPACE COMMUNICATION in 2024 is 66 k€.
Is CONCEPT ESPACE COMMUNICATION profitable?
Yes, CONCEPT ESPACE COMMUNICATION generated a net profit of 30 k€ in 2024.
Where is the headquarters of CONCEPT ESPACE COMMUNICATION ?
The headquarters of CONCEPT ESPACE COMMUNICATION is located in PAU (64000), in the department Pyrenees-Atlantiques.
Where to find the tax return of CONCEPT ESPACE COMMUNICATION ?
The tax return of CONCEPT ESPACE COMMUNICATION 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 CONCEPT ESPACE COMMUNICATION operate?
CONCEPT ESPACE COMMUNICATION operates in the sector Autres activités liées au sport (NAF code 93.19Z). 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