Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1988-06-01 (37 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: BOE (47550), Lot-et-Garonne
ENTREPRISE CLUB S.A. : revenue, balance sheet and financial ratios
ENTREPRISE CLUB S.A. is a French company
founded 37 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in BOE (47550),
this company of category ETI
shows in 2024 a revenue of 18.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENTREPRISE CLUB S.A. (SIREN 345046791)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 610 641 €
23 535 541 €
31 753 557 €
25 648 930 €
28 563 033 €
41 441 185 €
32 602 472 €
26 686 006 €
20 783 514 €
Net income
1 188 870 €
1 552 807 €
1 832 531 €
1 741 034 €
1 462 237 €
2 019 137 €
1 595 094 €
2 044 538 €
1 327 210 €
EBITDA
1 361 189 €
1 912 262 €
2 753 374 €
2 607 244 €
2 325 539 €
3 603 065 €
3 968 497 €
3 629 249 €
2 445 727 €
Net margin
6.4%
6.6%
5.8%
6.8%
5.1%
4.9%
4.9%
7.7%
6.4%
Revenue and income statement
In 2024, ENTREPRISE CLUB S.A. achieves revenue of 18.6 M€. Activity remains stable over the period (CAGR: -1.4%). Significant drop of -21% vs 2023. After deducting consumption (1.3 M€), gross margin stands at 17.3 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 7.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 6.4% 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
18 610 641 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 343 724 €
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
1 361 189 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 217 040 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 188 870 €
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
7.3%
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 39%. The balance between equity and debt is satisfactory. 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 7.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.034%
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
38.547%
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
7.779%
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
0.003
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 ENTREPRISE CLUB S.A.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.1
4.796
0.079
0.992
0.049
1.43
0.04
0.039
0.034
Financial autonomy
31.255
32.576
29.352
26.235
33.083
30.801
31.888
37.804
38.547
Repayment capacity
0.004
0.156
0.003
0.033
0.003
0.08
0.002
0.003
0.003
Cash flow / Revenue
6.392%
7.533%
6.599%
6.075%
5.605%
6.635%
5.884%
6.605%
7.779%
Sector positioning
Debt ratio
0.032024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Excellent
In 2024, the debt ratio of ENTREPRISE CLUB S.A. (0.03) 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
38.55%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Good
In 2024, the financial autonomy of ENTREPRISE CLUB S.A. (38.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.09 years
Good+10 pts over 3 years
In 2024, the repayment capacity of ENTREPRISE CLUB S.A. (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 245.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
245.849
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
0.01
Liquidity indicators evolution ENTREPRISE CLUB S.A.
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
178.23
188.158
162.339
162.485
193.863
216.347
210.89
265.888
245.849
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.523
0.01
Sector positioning
Liquidity ratio
245.852024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Good+8 pts over 3 years
In 2024, the liquidity ratio of ENTREPRISE CLUB S.A. (245.85) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Good+25 pts over 3 years
In 2024, the interest coverage of ENTREPRISE CLUB S.A. (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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 194 days. Excellent situation: suppliers finance 80 days of the operating cycle (retail model). Overall, WCR represents 60 days of revenue, i.e. 3.1 M€ 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
3 111 513 €
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
114 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
194 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
60 j
WCR and payment terms evolution ENTREPRISE CLUB S.A.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 082 193 €
3 693 076 €
6 085 577 €
10 706 330 €
5 729 459 €
2 667 745 €
-2 164 958 €
1 856 013 €
3 111 513 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
100
72
0
114
100
118
0
0
114
Supplier payment term (days)
124
106
104
116
123
138
36
129
194
Positioning of ENTREPRISE CLUB S.A. in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of ENTREPRISE CLUB S.A. is estimated at
3 687 545 €
(range 1 563 336€ - 7 746 038€).
With an EBITDA of 1 361 189€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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 value2024
113 transactions
1563k€3687k€7746k€
3 687 545 €Range: 1 563 336€ - 7 746 038€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 361 189 €×3.6x
Estimation4 965 939 €
1 871 404€ - 6 867 914€
Revenue Multiple30%
18 610 641 €×0.11x
Estimation2 047 845 €
1 425 152€ - 8 029 234€
Net Income Multiple20%
1 188 870 €×2.5x
Estimation2 951 113 €
1 000 445€ - 9 516 559€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Construction d'autres bâtiments)
Compare ENTREPRISE CLUB S.A. with other companies in the same sector:
Frequently asked questions about ENTREPRISE CLUB S.A.
What is the revenue of ENTREPRISE CLUB S.A. ?
The revenue of ENTREPRISE CLUB S.A. in 2024 is 18.6 M€.
Is ENTREPRISE CLUB S.A. profitable?
Yes, ENTREPRISE CLUB S.A. generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of ENTREPRISE CLUB S.A. ?
The headquarters of ENTREPRISE CLUB S.A. is located in BOE (47550), in the department Lot-et-Garonne.
Where to find the tax return of ENTREPRISE CLUB S.A. ?
The tax return of ENTREPRISE CLUB S.A. 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 ENTREPRISE CLUB S.A. operate?
ENTREPRISE CLUB S.A. operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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