Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-02-01 (15 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: FREJUS (83370), Var
LOISIRS AMUSEMENTS : revenue, balance sheet and financial ratios
LOISIRS AMUSEMENTS is a French company
founded 15 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in FREJUS (83370),
this company of category PME
shows in 2021 a revenue of 555 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LOISIRS AMUSEMENTS (SIREN 531649515)
Indicator
2025
2024
2023
2022
2021
2020
2019
2017
Revenue
N/C
N/C
N/C
N/C
554 940 €
794 963 €
762 299 €
646 719 €
Net income
160 932 €
107 559 €
73 315 €
82 735 €
49 171 €
30 655 €
47 562 €
29 238 €
EBITDA
N/C
N/C
N/C
N/C
69 066 €
64 779 €
88 587 €
65 168 €
Net margin
N/C
N/C
N/C
N/C
8.9%
3.9%
6.2%
4.5%
Revenue and income statement
In 2025, LOISIRS AMUSEMENTS generates positive net income of 161 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 29 k€ -> 161 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
160 932 €
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 115%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
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
115.208%
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
36.143%
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
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
38.71
27.83
16.3
69.577
75.688
273.742
84.941
115.208
Financial autonomy
48.835
54.42
57.291
46.924
44.257
15.839
43.189
36.143
Repayment capacity
0.728
0.624
0.569
2.482
None
None
None
None
Cash flow / Revenue
8.743%
10.196%
7.388%
11.953%
None%
None%
None%
None%
Sector positioning
Debt ratio
115.212025
2023
2024
2025
Q1: 0.0
Med: 14.83
Q3: 83.67
Watch
In 2025, the debt ratio of LOISIRS AMUSEMENTS (115.21) 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
36.14%2025
2023
2024
2025
Q1: 4.27%
Med: 32.31%
Q3: 62.93%
Good+13 pts over 3 years
In 2025, the financial autonomy of LOISIRS AMUSEMENTS (36.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 88.77. 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
88.774
Liquidity indicators evolution LOISIRS AMUSEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
55.259
139.32
150.146
287.332
248.796
87.449
163.122
88.774
Interest coverage
4.404
0.743
0.582
0.379
None
None
None
None
Sector positioning
Liquidity ratio
88.772025
2023
2024
2025
Q1: 96.84
Med: 175.43
Q3: 399.11
Watch
In 2025, the liquidity ratio of LOISIRS AMUSEMENTS (88.77) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 LOISIRS AMUSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-46 370 €
-76 992 €
-68 065 €
505 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
6
1
0
0
0
0
0
0
Supplier payment term (days)
7
11
28
41
0
0
0
0
Positioning of LOISIRS AMUSEMENTS 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 LOISIRS AMUSEMENTS is estimated at
1 244 520 €
(range 725 646€ - 2 396 406€).
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
725k€1244k€2396k€
1 244 520 €Range: 725 646€ - 2 396 406€
NAF 5 all-time
Valuation method used
Net Income Multiple
160 932 €
×
7.7x
=1 244 520 €
Range: 725 647€ - 2 396 406€
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 LOISIRS AMUSEMENTS with other companies in the same sector:
Frequently asked questions about LOISIRS AMUSEMENTS
What is the revenue of LOISIRS AMUSEMENTS ?
The revenue of LOISIRS AMUSEMENTS in 2021 is 555 k€.
Is LOISIRS AMUSEMENTS profitable?
Yes, LOISIRS AMUSEMENTS generated a net profit of 161 k€ in 2025.
Where is the headquarters of LOISIRS AMUSEMENTS ?
The headquarters of LOISIRS AMUSEMENTS is located in FREJUS (83370), in the department Var.
Where to find the tax return of LOISIRS AMUSEMENTS ?
The tax return of LOISIRS AMUSEMENTS 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 LOISIRS AMUSEMENTS operate?
LOISIRS AMUSEMENTS 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