Employees: 31 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1992-07-06 (33 years)Status: ActiveBusiness sector: Activités de clubs de sportsLocation: CHAPELLE-SUR-ERDRE (LA) (44240), Loire-Atlantique
FC NANTES : revenue, balance sheet and financial ratios
FC NANTES is a French company
founded 33 years ago,
specialized in the sector Activités de clubs de sports.
Based in CHAPELLE-SUR-ERDRE (LA) (44240),
this company of category ETI
shows in 2025 a revenue of 37.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, FC NANTES achieves revenue of 37.7 M€. Revenue is growing positively over 10 years (CAGR: +1.2%). Significant drop of -17% vs 2024. After deducting consumption (3.0 M€), gross margin stands at 34.6 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -39.1 M€, representing -103.8% of revenue. Warning negative scissor effect: despite revenue change (-17%), EBITDA varies by -7%, reducing margin by 23.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 120 k€, i.e. 0.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
37 657 052 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
34 638 785 €
EBITDA (2025)
?
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
-39 070 286 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-51 608 700 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
119 740 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-103.1%
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 372%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.9% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
372.208%
Financial autonomy (2025)
?
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
2.198%
Cash flow / Revenue (2025)
?
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
15.859%
Repayment capacity (2025)
?
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
0.897
Asset age ratio (2025)
?
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
677.528
289.78
400.124
777.017
2720.727
7573.722
6284.611
1548.667
649.46
372.208
Financial autonomy
6.934
10.13
6.403
4.08
1.84
0.37
0.573
2.196
2.315
2.198
Repayment capacity
-1.131
12.185
-0.905
-0.932
-2.632
-3.93
3.253
2.404
-0.465
0.897
Cash flow / Revenue
-29.125%
1.167%
-19.591%
-44.435%
-37.473%
-12.822%
14.582%
12.614%
-40.674%
15.859%
Sector positioning
Debt ratio
372.212025
2023
2024
2025
Q1: 0.73
Med: 28.3
Q3: 118.88
Watch
In 2025, the debt ratio of FC NANTES (372.21) 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
2.2%2025
2023
2024
2025
Q1: 8.91%
Med: 23.2%
Q3: 37.37%
Watch
In 2025, the financial autonomy of FC NANTES (2.2%) 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
0.9 years2025
2023
2024
2025
Q1: -0.66 years
Med: -0.2 years
Q3: 0.0 years
Watch
In 2025, the repayment capacity of FC NANTES (0.90) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 76.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
76.614
Interest coverage (2025)
?
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
-2.203
Liquidity indicators evolution FC NANTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
121.024
119.908
76.022
103.447
128.907
101.451
122.609
95.812
74.068
76.614
Interest coverage
-1.102
0.423
-0.252
-0.839
-4.574
-1.157
-6.858
-2.387
-4.79
-2.203
Sector positioning
Liquidity ratio
76.612025
2023
2024
2025
Q1: 104.78
Med: 149.38
Q3: 198.16
Watch-11 pts over 3 years
In 2025, the liquidity ratio of FC NANTES (76.61) 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
-2.2x2025
2023
2024
2025
Q1: -3.61x
Med: -0.51x
Q3: 0.0x
Average+11 pts over 3 years
In 2025, the interest coverage of FC NANTES (-2.2x) 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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 124 days. Excellent situation: suppliers finance 91 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-163 days): operations structurally generate cash. Notable WCR improvement over the period (-952%), freeing up cash.
Operating WCR (2025)
?
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
-17 065 799 €
Customer credit (2025)
?
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
33 j
Supplier credit (2025)
?
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
124 j
Inventory turnover (2025)
?
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
5 j
WCR in days of revenue (2025)
?
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
-163 j
WCR and payment terms evolution FC NANTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
2 003 220 €
-5 565 396 €
1 543 347 €
11 429 468 €
24 998 786 €
10 784 265 €
2 071 726 €
1 052 543 €
-8 862 880 €
-17 065 799 €
Inventory turnover (days)
0
0
2
2
3
7
1
1
5
5
Customer payment term (days)
9
4
17
12
28
33
28
16
20
33
Supplier payment term (days)
82
57
120
129
129
198
127
104
108
124
Positioning of FC NANTES in its sector
Comparison with sector Activités de clubs de sports
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of FC NANTES is estimated at
14 257 166 €
(range 7 118 837€ - 23 080 654€).
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 value2025
161 transactions
7118k€14257k€23080k€
14 257 166 €Range: 7 118 837€ - 23 080 654€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
37 657 052 €×0.62x
Estimation23 337 938 €
11 679 033€ - 37 567 094€
Net Income Multiple20%
119 740 €×5.3x
Estimation636 009 €
278 544€ - 1 350 995€
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 (Activités de clubs de sports)
Compare FC NANTES with other companies in the same sector:
Yes, FC NANTES generated a net profit of 120 k€ in 2025.
Where is the headquarters of FC NANTES ?
The headquarters of FC NANTES is located in CHAPELLE-SUR-ERDRE (LA) (44240), in the department Loire-Atlantique.
Where to find the tax return of FC NANTES ?
The tax return of FC NANTES 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 FC NANTES operate?
FC NANTES operates in the sector Activités de clubs de sports (NAF code 93.12Z). 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