Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1997-04-23 (29 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: CHERBOURG-EN-COTENTIN (50100), Manche
LE FLAG : revenue, balance sheet and financial ratios
LE FLAG is a French company
founded 29 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in CHERBOURG-EN-COTENTIN (50100),
this company of category PME
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, LE FLAG generates positive net income of 278 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2025: 168 k€ -> 278 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
277 590 €
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 2%. 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 89%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
1.544%
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
89.0%
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
5.123
8.067
16.424
11.682
6.888
3.332
1.544
Financial autonomy
79.019
81.17
73.529
77.205
80.883
75.359
89.0
Repayment capacity
0.139
0.542
28.838
0.562
0.221
0.148
None
Cash flow / Revenue
24.64%
14.718%
2.559%
36.553%
29.274%
17.298%
None%
Sector positioning
Debt ratio
1.542025
2023
2024
2025
Q1: 0.0
Med: 14.83
Q3: 83.67
Good-6 pts over 3 years
In 2025, the debt ratio of LE FLAG (1.54) 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
89.0%2025
2023
2024
2025
Q1: 4.27%
Med: 32.31%
Q3: 62.93%
Excellent
In 2025, the financial autonomy of LE FLAG (89.0%) 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
0.15 years2024
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Average
In 2024, the repayment capacity of LE FLAG (0.15) 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 997.30. 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
997.299
Liquidity indicators evolution LE FLAG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
435.185
642.272
580.325
646.565
0.0
426.395
997.299
Interest coverage
0.135
0.199
1.501
0.318
0.101
0.063
None
Sector positioning
Liquidity ratio
997.32025
2023
2024
2025
Q1: 96.84
Med: 175.43
Q3: 399.11
Excellent+73 pts over 3 years
In 2025, the liquidity ratio of LE FLAG (997.30) 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
0.06x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.13x
Good
In 2024, the interest coverage of LE FLAG (0.1x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution LE FLAG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Operating WCR
349 895 €
480 491 €
586 863 €
661 981 €
-116 872 €
1 152 063 €
0 €
Inventory turnover (days)
8
13
11510
23
0
10
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
38
33
186
101
38
87
0
Positioning of LE FLAG 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 LE FLAG is estimated at
2 146 660 €
(range 1 251 661€ - 4 133 537€).
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
114 transactions
1251k€2146k€4133k€
2 146 660 €Range: 1 251 661€ - 4 133 537€
NAF 5 all-time
Valuation method used
Net Income Multiple
277 590 €
×
7.7x
=2 146 660 €
Range: 1 251 661€ - 4 133 537€
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 LE FLAG with other companies in the same sector:
Yes, LE FLAG generated a net profit of 278 k€ in 2025.
Where is the headquarters of LE FLAG ?
The headquarters of LE FLAG is located in CHERBOURG-EN-COTENTIN (50100), in the department Manche.
Where to find the tax return of LE FLAG ?
The tax return of LE FLAG 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 FLAG operate?
LE FLAG 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