Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-11 (13 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: CLARBEC (14130), Calvados
ECURIE HARAS BOUQUETOT SAS : revenue, balance sheet and financial ratios
ECURIE HARAS BOUQUETOT SAS is a French company
founded 13 years ago,
specialized in the sector Autres activités liées au sport.
Based in CLARBEC (14130),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ECURIE HARAS BOUQUETOT SAS (SIREN 788824282)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 673 340 €
3 475 664 €
3 325 763 €
3 977 673 €
4 323 995 €
4 492 942 €
5 766 761 €
3 031 820 €
3 049 781 €
1 712 917 €
Net income
-2 926 659 €
-3 074 697 €
-2 723 802 €
-3 109 222 €
-2 907 170 €
-2 540 228 €
-1 095 593 €
-2 103 087 €
-1 944 074 €
-1 237 330 €
EBITDA
-1 369 773 €
-1 240 349 €
-1 299 205 €
-1 612 922 €
-1 431 166 €
-1 096 095 €
-541 337 €
-820 613 €
-458 818 €
-682 910 €
Net margin
-109.5%
-88.5%
-81.9%
-78.2%
-67.2%
-56.5%
-19.0%
-69.4%
-63.7%
-72.2%
Revenue and income statement
In 2024, ECURIE HARAS BOUQUETOT SAS achieves revenue of 2.7 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.1%. Significant drop of -23% vs 2023. After deducting consumption (375 k€), gross margin stands at 2.3 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.4 M€, representing -51.2% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -10%, reducing margin by 15.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.9 M€ (-109.5% 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
2 673 340 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 297 863 €
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
-1 369 773 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 841 338 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 926 659 €
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
-51.2%
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 3586%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. 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
3586.375%
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
2.313%
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
-53.704%
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
-10.162
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 ECURIE HARAS BOUQUETOT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-601.894
-410.294
-332.817
-312.994
-270.008
-243.494
-208.565
-180.179
322.29
3586.375
Financial autonomy
-17.993
-26.996
-33.172
-37.838
-51.577
-65.235
-85.428
-107.522
18.998
2.313
Repayment capacity
-34.474
-29.81
-34.849
120.305
-29.203
-25.629
-22.629
-27.735
-8.621
-10.162
Cash flow / Revenue
-42.484%
-27.584%
-25.839%
4.2%
-24.388%
-32.426%
-41.401%
-39.733%
-35.396%
-53.704%
Sector positioning
Debt ratio
3586.382024
2022
2023
2024
Q1: 0.0
Med: 4.63
Q3: 69.04
Watch+51 pts over 3 years
In 2024, the debt ratio of ECURIE HARAS BOUQUETOT SAS (3586.38) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
2.31%2024
2022
2023
2024
Q1: 0.0%
Med: 20.59%
Q3: 51.7%
Average
In 2024, the financial autonomy of ECURIE HARAS BOUQUETOT SAS (2.3%) 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
-10.16 years2024
2022
2023
2024
Q1: -0.43 years
Med: 0.0 years
Q3: 1.18 years
Excellent
In 2024, the repayment capacity of ECURIE HARAS BOUQUETOT SAS (-10.16) 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 112.60. 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
112.598
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
-0.033
Liquidity indicators evolution ECURIE HARAS BOUQUETOT SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
112.272
50.386
51.717
59.191
95.43
225.762
162.577
76.738
58.959
112.598
Interest coverage
-0.044
-0.723
-0.754
-1.673
-0.16
-0.112
-0.047
-0.073
-0.011
-0.033
Sector positioning
Liquidity ratio
112.62024
2022
2023
2024
Q1: 89.44
Med: 180.84
Q3: 411.87
Average+10 pts over 3 years
In 2024, the liquidity ratio of ECURIE HARAS BOUQUETOT SAS (112.60) 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
-0.03x2024
2022
2023
2024
Q1: -0.38x
Med: 0.0x
Q3: 0.91x
Average+23 pts over 3 years
In 2024, the interest coverage of ECURIE HARAS BOUQUETOT SAS (-0.0x) 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: 110 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 150 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 14 days of revenue, i.e. 101 k€ to permanently finance. Notable WCR improvement over the period (-92%), 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
100 972 €
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
110 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
150 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
16 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
14 j
WCR and payment terms evolution ECURIE HARAS BOUQUETOT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 304 403 €
845 399 €
1 285 219 €
1 809 552 €
572 985 €
218 751 €
973 337 €
-190 533 €
-1 082 739 €
100 972 €
Inventory turnover (days)
16
13
11
7
10
9
18
16
12
16
Customer payment term (days)
143
78
114
80
80
48
91
97
94
110
Supplier payment term (days)
356
441
688
273
140
53
63
104
103
150
Positioning of ECURIE HARAS BOUQUETOT SAS 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 ECURIE HARAS BOUQUETOT SAS is estimated at
1 656 801 €
(range 829 115€ - 2 666 953€).
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
829k€1656k€2666k€
1 656 801 €Range: 829 115€ - 2 666 953€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
2 673 340 €
×
0.62x
=1 656 801 €
Range: 829 115€ - 2 666 954€
Only this financial indicator is available for this company.
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 ECURIE HARAS BOUQUETOT SAS with other companies in the same sector:
Frequently asked questions about ECURIE HARAS BOUQUETOT SAS
What is the revenue of ECURIE HARAS BOUQUETOT SAS ?
The revenue of ECURIE HARAS BOUQUETOT SAS in 2024 is 2.7 M€.
Is ECURIE HARAS BOUQUETOT SAS profitable?
ECURIE HARAS BOUQUETOT SAS recorded a net loss in 2024.
Where is the headquarters of ECURIE HARAS BOUQUETOT SAS ?
The headquarters of ECURIE HARAS BOUQUETOT SAS is located in CLARBEC (14130), in the department Calvados.
Where to find the tax return of ECURIE HARAS BOUQUETOT SAS ?
The tax return of ECURIE HARAS BOUQUETOT SAS 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 ECURIE HARAS BOUQUETOT SAS operate?
ECURIE HARAS BOUQUETOT SAS 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