Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-01-08 (12 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: AUBIERE (63170), Puy-de-Dome
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
M GOLF PASSION : revenue, balance sheet and financial ratios
M GOLF PASSION is a French company
founded 12 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in AUBIERE (63170),
this company of category ETI
shows in 2016 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M GOLF PASSION (SIREN 799889514)
Indicator
2024
2023
2022
2021
2019
2018
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
2 262 536 €
Net income
313 021 €
154 218 €
214 561 €
180 043 €
175 100 €
145 152 €
102 514 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
146 993 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
4.5%
Revenue and income statement
In 2024, M GOLF PASSION generates positive net income of 313 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 103 k€ -> 313 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
313 021 €
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
56.217%
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
46.77%
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
2016
2018
2019
2021
2022
2023
2024
Debt ratio
216.245
40.899
21.944
3.125
14.064
88.955
56.217
Financial autonomy
20.734
35.709
32.788
22.141
22.362
38.344
46.77
Repayment capacity
3.386
None
None
None
None
None
None
Cash flow / Revenue
5.375%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
56.222024
2022
2023
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Average+22 pts over 3 years
In 2024, the debt ratio of M GOLF PASSION (56.22) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
46.77%2024
2022
2023
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Good+25 pts over 3 years
In 2024, the financial autonomy of M GOLF PASSION (46.8%) 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 317.34. 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
317.338
Liquidity indicators evolution M GOLF PASSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2021
2022
2023
2024
Liquidity ratio
159.452
159.327
143.941
117.176
118.183
302.225
317.338
Interest coverage
6.6
None
None
None
None
None
None
Sector positioning
Liquidity ratio
317.342024
2022
2023
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Good+36 pts over 3 years
In 2024, the liquidity ratio of M GOLF PASSION (317.34) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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 (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
0 €
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
0 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
0 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 and payment terms evolution M GOLF PASSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
Operating WCR
512 193 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
83
0
0
0
0
0
0
Customer payment term (days)
7
0
0
0
0
0
0
Supplier payment term (days)
55
0
0
0
0
0
0
Positioning of M GOLF PASSION in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of M GOLF PASSION is estimated at
1 176 190 €
(range 383 737€ - 3 175 649€).
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
121 transactions
383k€1176k€3175k€
1 176 190 €Range: 383 737€ - 3 175 649€
NAF 5 all-time
Valuation method used
Net Income Multiple
313 021 €
×
3.8x
=1 176 190 €
Range: 383 738€ - 3 175 650€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare M GOLF PASSION with other companies in the same sector:
Yes, M GOLF PASSION generated a net profit of 313 k€ in 2024.
Where is the headquarters of M GOLF PASSION ?
The headquarters of M GOLF PASSION is located in AUBIERE (63170), in the department Puy-de-Dome.
Where to find the tax return of M GOLF PASSION ?
The tax return of M GOLF PASSION 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 M GOLF PASSION operate?
M GOLF PASSION operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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