Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1989-09-01 (36 years)Status: ActiveBusiness sector: Commerce de détail d'articles de sport en magasin spécialiséLocation: BORDEAUX (33000), Gironde
CURSOL SPORT : revenue, balance sheet and financial ratios
CURSOL SPORT is a French company
founded 36 years ago,
specialized in the sector Commerce de détail d'articles de sport en magasin spécialisé.
Based in BORDEAUX (33000),
this company of category PME
shows in 2023 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CURSOL SPORT (SIREN 351930714)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
3 061 393 €
N/C
3 562 940 €
6 371 823 €
N/C
4 819 670 €
4 902 163 €
Net income
-678 156 €
45 351 €
62 171 €
-1 119 673 €
-364 911 €
-510 598 €
-1 329 134 €
EBITDA
-545 914 €
N/C
195 173 €
-944 415 €
N/C
-241 110 €
-1 072 729 €
Net margin
-22.2%
N/C
1.7%
-17.6%
N/C
-10.6%
-27.1%
Revenue and income statement
In 2023, CURSOL SPORT achieves revenue of 3.1 M€. Revenue is declining over the period 2017-2023 (CAGR: -7.5%). After deducting consumption (2.0 M€), gross margin stands at 1.0 M€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -546 k€, representing -17.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -678 k€ (-22.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 061 393 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 043 977 €
EBITDA (2023)
?
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
-545 914 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-618 318 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-678 156 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-17.6%
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 -79%. 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 -115%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-79.327%
Financial autonomy (2023)
?
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
-114.573%
Cash flow / Revenue (2023)
?
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
-19.616%
Repayment capacity (2023)
?
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
-2.015
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
152.011
1634.634
-452.752
-176.311
-181.575
-184.446
-79.327
Financial autonomy
21.422
3.231
-14.267
-50.848
-38.843
-46.349
-114.573
Repayment capacity
-0.774
-1.283
None
-1.609
14.283
None
-2.015
Cash flow / Revenue
-23.264%
-7.01%
None%
-16.622%
2.649%
None%
-19.616%
Sector positioning
Debt ratio
-79.332023
2021
2022
2023
Q1: 9.97
Med: 41.27
Q3: 119.84
Excellent
In 2023, the debt ratio of CURSOL SPORT (-79.33) 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
-114.57%2023
2021
2022
2023
Q1: 16.35%
Med: 38.52%
Q3: 59.21%
Watch
In 2023, the financial autonomy of CURSOL SPORT (-114.6%) 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
-2.02 years2023
2021
2023
Q1: 0.0 years
Med: 1.11 years
Q3: 3.35 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of CURSOL SPORT (-2.02) 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 57.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
57.721
Interest coverage (2023)
?
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
-2.715
Liquidity indicators evolution CURSOL SPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
170.656
103.967
92.641
136.855
122.935
105.721
57.721
Interest coverage
-5.36
-13.366
None
-2.894
15.709
None
-2.715
Sector positioning
Liquidity ratio
57.722023
2021
2022
2023
Q1: 164.92
Med: 254.92
Q3: 405.65
Watch-9 pts over 3 years
In 2023, the liquidity ratio of CURSOL SPORT (57.72) 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
-2.71x2023
2021
2023
Q1: 0.0x
Med: 1.33x
Q3: 6.47x
Average-50 pts over 2 years
In 2023, the interest coverage of CURSOL SPORT (-2.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Excellent situation: suppliers finance 152 days of the operating cycle (retail model). Inventory turnover is 105 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 31 days of revenue, i.e. 262 k€ to permanently finance. Notable WCR improvement over the period (-86%), freeing up cash.
Operating WCR (2023)
?
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
261 933 €
Customer credit (2023)
?
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 (2023)
?
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
152 j
Inventory turnover (2023)
?
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
105 j
WCR in days of revenue (2023)
?
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
31 j
WCR and payment terms evolution CURSOL SPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 817 967 €
1 479 928 €
0 €
1 034 784 €
1 513 002 €
0 €
261 933 €
Inventory turnover (days)
144
122
0
83
170
0
105
Customer payment term (days)
5
4
0
3
2
0
0
Supplier payment term (days)
79
57
0
36
115
0
152
Positioning of CURSOL SPORT in its sector
Comparison with sector Commerce de détail d'articles de sport en magasin spécialisé
Valuation estimate
Based on 239 transactions of similar company sales
(all years),
the value of CURSOL SPORT is estimated at
865 738 €
(range 493 176€ - 1 500 344€).
The price/revenue ratio is 0.28x
(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.
Estimated enterprise value2023
239 transactions
493k€865k€1500k€
865 738 €Range: 493 176€ - 1 500 344€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 061 393 €
×
0.28x
=865 739 €
Range: 493 177€ - 1 500 345€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 239 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 (Commerce de détail d'articles de sport en magasin spécialisé)
Compare CURSOL SPORT with other companies in the same sector:
The headquarters of CURSOL SPORT is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of CURSOL SPORT ?
The tax return of CURSOL SPORT 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 CURSOL SPORT operate?
CURSOL SPORT operates in the sector Commerce de détail d'articles de sport en magasin spécialisé (NAF code 47.64Z). 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