Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-08-01 (18 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: AUGNY (57685), Moselle
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
ETOILE LOISIRS : revenue, balance sheet and financial ratios
ETOILE LOISIRS is a French company
founded 18 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in AUGNY (57685),
this company of category PME
shows in 2016 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETOILE LOISIRS (SIREN 499206183)
Indicator
2024
2023
2022
2021
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
1 030 114 €
Net income
183 150 €
231 651 €
351 955 €
46 320 €
1 677 €
60 020 €
72 414 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
229 616 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
7.0%
Revenue and income statement
In 2024, ETOILE LOISIRS generates positive net income of 183 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 72 k€ -> 183 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
183 150 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
49.535%
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
56.867%
Asset age ratio (2024)
?
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
2016
2017
2018
2021
2022
2023
2024
Debt ratio
241.919
283.008
212.849
220.551
99.176
55.857
49.535
Financial autonomy
24.174
22.5
26.538
25.305
42.419
50.295
56.867
Repayment capacity
2.127
None
None
None
None
None
None
Cash flow / Revenue
18.618%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
49.532024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average-10 pts over 3 years
In 2024, the debt ratio of ETOILE LOISIRS (49.53) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
56.87%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of ETOILE LOISIRS (56.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.32. 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
152.319
Liquidity indicators evolution ETOILE LOISIRS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
2022
2023
2024
Liquidity ratio
142.909
176.576
109.15
221.681
185.937
117.553
152.319
Interest coverage
6.361
None
None
None
None
None
None
Sector positioning
Liquidity ratio
152.322024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Average-6 pts over 3 years
In 2024, the liquidity ratio of ETOILE LOISIRS (152.32) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution ETOILE LOISIRS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
2022
2023
2024
Operating WCR
-43 615 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
6
0
0
0
0
0
0
Customer payment term (days)
3
0
0
0
0
0
0
Supplier payment term (days)
18
0
0
0
0
0
0
Positioning of ETOILE LOISIRS in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of ETOILE LOISIRS is estimated at
1 416 336 €
(range 825 828€ - 2 727 250€).
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
114 transactions
825k€1416k€2727k€
1 416 336 €Range: 825 828€ - 2 727 250€
NAF 5 all-time
Valuation method used
Net Income Multiple
183 150 €
×
7.7x
=1 416 336 €
Range: 825 829€ - 2 727 250€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 récréatives et de loisirs)
Compare ETOILE LOISIRS with other companies in the same sector:
Yes, ETOILE LOISIRS generated a net profit of 183 k€ in 2024.
Where is the headquarters of ETOILE LOISIRS ?
The headquarters of ETOILE LOISIRS is located in AUGNY (57685), in the department Moselle.
Where to find the tax return of ETOILE LOISIRS ?
The tax return of ETOILE LOISIRS 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 ETOILE LOISIRS operate?
ETOILE LOISIRS operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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