Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-02-27 (22 years)Status: ActiveBusiness sector: Activités de clubs de sportsLocation: PARIS (75015), Paris
FRONT DE SEINE BEAUGRENELLE : revenue, balance sheet and financial ratios
FRONT DE SEINE BEAUGRENELLE is a French company
founded 22 years ago,
specialized in the sector Activités de clubs de sports.
Based in PARIS (75015),
this company of category PME
shows in 2015 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRONT DE SEINE BEAUGRENELLE (SIREN 453052839)
Indicator
2018
2015
2014
2013
Revenue
N/C
1 803 876 €
1 791 502 €
1 595 772 €
Net income
1 044 €
11 775 €
70 816 €
106 318 €
EBITDA
N/C
228 218 €
276 384 €
347 514 €
Net margin
N/C
0.7%
4.0%
6.7%
Revenue and income statement
In 2018, FRONT DE SEINE BEAUGRENELLE generates positive net income of 1 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2018: 106 k€ -> 1 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 044 €
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 1472%. 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1472.258%
Financial autonomy (2018)
?
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
2.034%
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FRONT DE SEINE BEAUGRENELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2018
Debt ratio
1778.755
964.375
844.932
1472.258
Financial autonomy
3.915
6.495
7.178
2.034
Repayment capacity
7.086
8.058
9.328
None
Cash flow / Revenue
15.842%
11.458%
8.536%
None%
Sector positioning
Debt ratio
1472.262018
2014
2015
2018
Q1: -29.9
Med: 29.87
Q3: 163.92
Watch-16 pts over 3 years
In 2018, the debt ratio of FRONT DE SEINE BEAUGRENELLE (1472.26) 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
2.03%2018
2014
2015
2018
Q1: 0.4%
Med: 16.87%
Q3: 42.79%
Average-22 pts over 3 years
In 2018, the financial autonomy of FRONT DE SEINE BEAUGRENELLE (2.0%) 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
9.33 years2015
2014
2015
Q1: -0.01 years
Med: 0.04 years
Q3: 2.32 years
Watch-20 pts over 2 years
In 2015, the repayment capacity of FRONT DE SEINE BEAUGRENELLE (9.33) 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 70.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
70.587
Liquidity indicators evolution FRONT DE SEINE BEAUGRENELLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2018
Liquidity ratio
20.62
26.862
20.555
70.587
Interest coverage
24.787
23.754
24.902
None
Sector positioning
Liquidity ratio
70.592018
2014
2015
2018
Q1: 65.56
Med: 123.51
Q3: 210.94
Average+19 pts over 3 years
In 2018, the liquidity ratio of FRONT DE SEINE BEAUGRENELLE (70.59) 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
24.9x2015
2014
2015
Q1: -0.06x
Med: 0.0x
Q3: 3.38x
Excellent-12 pts over 2 years
In 2015, the interest coverage of FRONT DE SEINE BEAUGRENELLE (24.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 (2018)
?
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 FRONT DE SEINE BEAUGRENELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2018
Operating WCR
-413 512 €
-345 670 €
-418 499 €
0 €
Inventory turnover (days)
4
3
4
0
Customer payment term (days)
9
12
13
0
Supplier payment term (days)
80
139
94
0
Positioning of FRONT DE SEINE BEAUGRENELLE 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 FRONT DE SEINE BEAUGRENELLE is estimated at
5 545 €
(range 2 428€ - 11 779€).
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 value2018
161 transactions
2k€5k€11k€
5 545 €Range: 2 428€ - 11 779€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
1 044 €
×
5.3x
=5 545 €
Range: 2 429€ - 11 779€
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 (Activités de clubs de sports)
Compare FRONT DE SEINE BEAUGRENELLE with other companies in the same sector:
Frequently asked questions about FRONT DE SEINE BEAUGRENELLE
What is the revenue of FRONT DE SEINE BEAUGRENELLE ?
The revenue of FRONT DE SEINE BEAUGRENELLE in 2015 is 1.8 M€.
Is FRONT DE SEINE BEAUGRENELLE profitable?
Yes, FRONT DE SEINE BEAUGRENELLE generated a net profit of 1 k€ in 2018.
Where is the headquarters of FRONT DE SEINE BEAUGRENELLE ?
The headquarters of FRONT DE SEINE BEAUGRENELLE is located in PARIS (75015), in the department Paris.
Where to find the tax return of FRONT DE SEINE BEAUGRENELLE ?
The tax return of FRONT DE SEINE BEAUGRENELLE 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 FRONT DE SEINE BEAUGRENELLE operate?
FRONT DE SEINE BEAUGRENELLE 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