FITNESS FACTORY : revenue, balance sheet and financial ratios

FITNESS FACTORY is a French company founded 10 years ago, specialized in the sector Activités des centres de culture physique. Based in COLOMARS (06670), this company of category PME shows in 2017 a revenue of 301 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - FITNESS FACTORY (SIREN 813031861)
Indicator 2021 2017 2016
Revenue N/C 300 593 € 148 512 €
Net income 240 959 € 639 € 11 259 €
EBITDA N/C 20 082 € -17 182 €
Net margin N/C 0.2% 7.6%

Revenue and income statement

In 2021, FITNESS FACTORY generates positive net income of 241 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 11 k€ -> 241 k€.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

240 959 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 25%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

24.744%

Financial autonomy (2021) ?
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

77.02%

Asset age ratio (2021) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

86.9%

Solvency indicators evolution
FITNESS FACTORY

Sector positioning

Debt ratio
24.74 2021
2016
2017
2021
Q1: -135.13
Med: 30.86
Q3: 212.74
Good -26 pts over 3 years

In 2021, the debt ratio of FITNESS FACTORY (24.74) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.

Financial autonomy
77.02% 2021
2016
2017
2021
Q1: -5.92%
Med: 20.61%
Q3: 54.89%
Excellent +39 pts over 3 years

In 2021, the financial autonomy of FITNESS FACTORY (77.0%) 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.

Repayment capacity
4.49 years 2017
2016
2017
Q1: 0.0 years
Med: 1.09 years
Q3: 3.67 years
Average +50 pts over 2 years

In 2017, the repayment capacity of FITNESS FACTORY (4.49) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 2471.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2021) ?
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

2471.284

Liquidity indicators evolution
FITNESS FACTORY

Sector positioning

Liquidity ratio
2471.28 2021
2016
2017
2021
Q1: 57.07
Med: 128.16
Q3: 297.54
Excellent +28 pts over 3 years

In 2021, the liquidity ratio of FITNESS FACTORY (2471.28) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.

Interest coverage
6.94x 2017
2016
2017
Q1: 0.0x
Med: 2.47x
Q3: 7.56x
Good +47 pts over 2 years

In 2017, the interest coverage of FITNESS FACTORY (6.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model).

Operating WCR (2021) ?
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 (2021) ?
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 (2021) ?
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

56 j

Inventory turnover (2021) ?
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
FITNESS FACTORY

Positioning of FITNESS FACTORY in its sector

Comparison with sector Activités des centres de culture physique

Valuation estimate

Based on 57 transactions of similar company sales (all years), the value of FITNESS FACTORY is estimated at 1 460 888 € (range 701 846€ - 3 227 788€). 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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2021
57 tx
701k€ 1460k€ 3227k€
1 460 888 € Range: 701 846€ - 3 227 788€
NAF 5 all-time

Valuation method used

Net Income Multiple
240 959 € × 6.1x = 1 460 889 €
Range: 701 846€ - 3 227 788€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 57 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 des centres de culture physique)

Compare FITNESS FACTORY with other companies in the same sector:

Frequently asked questions about FITNESS FACTORY

What is the revenue of FITNESS FACTORY ?

The revenue of FITNESS FACTORY in 2017 is 301 k€.

Is FITNESS FACTORY profitable?

Yes, FITNESS FACTORY generated a net profit of 241 k€ in 2021.

Where is the headquarters of FITNESS FACTORY ?

The headquarters of FITNESS FACTORY is located in COLOMARS (06670), in the department Alpes-Maritimes.

Where to find the tax return of FITNESS FACTORY ?

The tax return of FITNESS FACTORY 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 FITNESS FACTORY operate?

FITNESS FACTORY operates in the sector Activités des centres de culture physique (NAF code 93.13Z). See the 'Sector positioning' section above to compare the company with its competitors.