LE DOME DE VINCENNES : revenue, balance sheet and financial ratios
LE DOME DE VINCENNES is a French company
founded 14 years ago,
specialized in the sector Activités des centres de culture physique.
Based in VINCENNES (94300),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE DOME DE VINCENNES (SIREN 534375670)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 378 527 €
1 534 803 €
1 286 469 €
589 243 €
609 131 €
1 639 874 €
1 578 797 €
1 495 769 €
1 609 526 €
Net income
72 540 €
9 513 €
-130 746 €
-55 608 €
-103 014 €
72 790 €
41 551 €
52 891 €
53 321 €
EBITDA
88 953 €
32 369 €
-83 646 €
-50 749 €
-186 650 €
100 288 €
80 023 €
73 717 €
117 754 €
Net margin
5.3%
0.6%
-10.2%
-9.4%
-16.9%
4.4%
2.6%
3.5%
3.3%
Revenue and income statement
In 2024, LE DOME DE VINCENNES achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -1.9%). Significant drop of -10% vs 2023. After deducting consumption (25 k€), gross margin stands at 1.4 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 89 k€, representing 6.5% of revenue. Positive scissor effect: EBITDA margin improves by +4.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 5.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 378 527 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 353 606 €
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
88 953 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
64 910 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
72 540 €
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
5.1%
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 0%. 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 -19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
-18.815%
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
5.062%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE DOME DE VINCENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
-26.231
0.0
0.0
0.0
Financial autonomy
7.249
8.479
7.589
17.158
-4.791
-7.389
-29.345
-22.899
-18.815
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-0.509
0.0
0.0
0.0
Cash flow / Revenue
4.937%
2.872%
4.305%
5.273%
-20.214%
-4.266%
-7.359%
1.291%
5.062%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -68.97
Med: 17.15
Q3: 112.75
Good
In 2024, the debt ratio of LE DOME DE VINCENNES (0.00) 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
-18.82%2024
2022
2023
2024
Q1: -2.83%
Med: 24.29%
Q3: 51.51%
Average
In 2024, the financial autonomy of LE DOME DE VINCENNES (-18.8%) 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
0.0 years2024
2022
2023
2024
Q1: -0.97 years
Med: 0.4 years
Q3: 2.28 years
Good
In 2024, the repayment capacity of LE DOME DE VINCENNES (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 87.87. 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
87.874
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
0.0
Liquidity indicators evolution LE DOME DE VINCENNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
129.504
127.926
107.014
117.741
92.297
97.134
84.667
87.956
87.874
Interest coverage
0.2
0.109
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
87.872024
2022
2023
2024
Q1: 44.63
Med: 100.18
Q3: 225.89
Average
In 2024, the liquidity ratio of LE DOME DE VINCENNES (87.87) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.79x
Q3: 4.9x
Average
In 2024, the interest coverage of LE DOME DE VINCENNES (0.0x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 186 days. Excellent situation: suppliers finance 173 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 95 days of revenue, i.e. 364 k€ to permanently finance. Notable WCR improvement over the period (-31%), 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
363 835 €
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
13 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
186 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
1 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
95 j
WCR and payment terms evolution LE DOME DE VINCENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
529 260 €
341 604 €
299 498 €
333 452 €
433 720 €
615 199 €
91 326 €
473 072 €
363 835 €
Inventory turnover (days)
8
6
6
3
11
5
7
5
1
Customer payment term (days)
32
40
47
61
177
0
57
13
13
Supplier payment term (days)
218
128
147
134
281
483
138
214
186
Positioning of LE DOME DE VINCENNES 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 LE DOME DE VINCENNES is estimated at
656 003 €
(range 403 998€ - 1 013 298€).
With an EBITDA of 88 953€, the sector multiple of 6.1x is applied.
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
57 tx
403k€656k€1013k€
656 003 €Range: 403 998€ - 1 013 298€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
88 953 €×6.1x
Estimation541 897 €
326 201€ - 700 373€
Revenue Multiple30%
1 378 527 €×0.72x
Estimation990 321 €
662 132€ - 1 562 561€
Net Income Multiple20%
72 540 €×6.1x
Estimation439 796 €
211 289€ - 971 716€
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 LE DOME DE VINCENNES with other companies in the same sector:
Frequently asked questions about LE DOME DE VINCENNES
What is the revenue of LE DOME DE VINCENNES ?
The revenue of LE DOME DE VINCENNES in 2024 is 1.4 M€.
Is LE DOME DE VINCENNES profitable?
Yes, LE DOME DE VINCENNES generated a net profit of 73 k€ in 2024.
Where is the headquarters of LE DOME DE VINCENNES ?
The headquarters of LE DOME DE VINCENNES is located in VINCENNES (94300), in the department Val-de-Marne.
Where to find the tax return of LE DOME DE VINCENNES ?
The tax return of LE DOME DE VINCENNES 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 LE DOME DE VINCENNES operate?
LE DOME DE VINCENNES 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.
Item evolution
Rotate your phone to landscape mode to view the chart