Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-07-20 (7 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: SETE (34200), Herault
IGY SETE MARINA SAS : revenue, balance sheet and financial ratios
IGY SETE MARINA SAS is a French company
founded 7 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in SETE (34200),
this company of category PME
shows in 2024 a revenue of 958 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IGY SETE MARINA SAS (SIREN 841253834)
Indicator
2024
2023
2022
2021
Revenue
958 083 €
858 070 €
764 243 €
759 911 €
Net income
-534 523 €
-232 562 €
-1 332 542 €
-239 837 €
EBITDA
-567 668 €
-507 869 €
-745 660 €
-273 790 €
Net margin
-55.8%
-27.1%
-174.4%
-31.6%
Revenue and income statement
In 2024, IGY SETE MARINA SAS achieves revenue of 958 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.0%. Vs 2023, growth of +12% (858 k€ -> 958 k€). After deducting consumption (191 k€), gross margin stands at 767 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -568 k€, representing -59.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -535 k€ (-55.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
958 083 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
766 836 €
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
-567 668 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-682 093 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-534 523 €
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
-59.2%
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 -501%. 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 -24%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-501.38%
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
-23.899%
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
-28.653%
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
-51.94
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
2021
2022
2023
2024
Debt ratio
-399.741
-463.873
-471.877
-501.38
Financial autonomy
-26.827
-25.232
-25.743
-23.899
Repayment capacity
-26.536
-9.523
-42.977
-51.94
Cash flow / Revenue
-14.912%
-142.761%
-30.057%
-28.653%
Sector positioning
Debt ratio
-501.382024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Excellent
In 2024, the debt ratio of IGY SETE MARINA SAS (-501.38) 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
-23.9%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Average
In 2024, the financial autonomy of IGY SETE MARINA SAS (-23.9%) 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
-51.94 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Excellent
In 2024, the repayment capacity of IGY SETE MARINA SAS (-51.94) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1633.03. 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
1633.025
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
-26.035
Liquidity indicators evolution IGY SETE MARINA SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
82.495
138.42
351.327
1633.025
Interest coverage
-15.667
-40.193
-16.25
-26.035
Sector positioning
Liquidity ratio
1633.032024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Excellent+36 pts over 3 years
In 2024, the liquidity ratio of IGY SETE MARINA SAS (1633.03) 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
-26.04x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.13x
Average
In 2024, the interest coverage of IGY SETE MARINA SAS (-26.0x) 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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The gap of 48 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 132 days of revenue, i.e. 351 k€ to permanently finance. Notable WCR improvement over the period (-55%), 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
350 515 €
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
86 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
38 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
132 j
WCR and payment terms evolution IGY SETE MARINA SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
773 795 €
851 825 €
545 501 €
350 515 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
71
32
20
86
Supplier payment term (days)
153
129
44
38
Positioning of IGY SETE MARINA SAS 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 IGY SETE MARINA SAS is estimated at
691 129 €
(range 318 676€ - 1 313 111€).
The price/revenue ratio is 0.72x
(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 value2024
114 transactions
318k€691k€1313k€
691 129 €Range: 318 676€ - 1 313 111€
NAF 5 all-time
Valuation method used
Revenue Multiple
958 083 €
×
0.72x
=691 129 €
Range: 318 677€ - 1 313 112€
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 IGY SETE MARINA SAS with other companies in the same sector:
Frequently asked questions about IGY SETE MARINA SAS
What is the revenue of IGY SETE MARINA SAS ?
The revenue of IGY SETE MARINA SAS in 2024 is 958 k€.
Is IGY SETE MARINA SAS profitable?
IGY SETE MARINA SAS recorded a net loss in 2024.
Where is the headquarters of IGY SETE MARINA SAS ?
The headquarters of IGY SETE MARINA SAS is located in SETE (34200), in the department Herault.
Where to find the tax return of IGY SETE MARINA SAS ?
The tax return of IGY SETE MARINA SAS 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 IGY SETE MARINA SAS operate?
IGY SETE MARINA SAS 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