Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MA PISCINE MOBILE : revenue, balance sheet and financial ratios
MA PISCINE MOBILE is a French company
founded 8 years ago,
specialized in the sector Fabrication d'articles de sport.
Based in ESTRABLIN (38780),
this company of category PME
shows in 2018 a revenue of 49 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MA PISCINE MOBILE (SIREN 835194325)
Indicator
2024
2023
2021
2018
Revenue
N/C
N/C
N/C
49 111 €
Net income
73 894 €
11 016 €
77 528 €
-9 812 €
EBITDA
N/C
N/C
N/C
-6 088 €
Net margin
N/C
N/C
N/C
-20.0%
Revenue and income statement
In 2024, MA PISCINE MOBILE generates positive net income of 74 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 894 €
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 26%. 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 55%. 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
26.375%
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
54.596%
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
2018
2021
2023
2024
Debt ratio
28261.702
65.807
41.579
26.375
Financial autonomy
0.282
24.7
37.752
54.596
Repayment capacity
-7.78
None
None
None
Cash flow / Revenue
-13.624%
None%
None%
None%
Sector positioning
Debt ratio
26.382024
2021
2023
2024
Q1: 4.27
Med: 26.52
Q3: 75.52
Good-12 pts over 3 years
In 2024, the debt ratio of MA PISCINE MOBILE (26.38) 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
54.6%2024
2021
2023
2024
Q1: 14.87%
Med: 39.17%
Q3: 61.1%
Good+34 pts over 3 years
In 2024, the financial autonomy of MA PISCINE MOBILE (54.6%) 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 249.79. 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
249.789
Liquidity indicators evolution MA PISCINE MOBILE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2021
2023
2024
Liquidity ratio
223.839
143.169
180.575
249.789
Interest coverage
-12.089
None
None
None
Sector positioning
Liquidity ratio
249.792024
2021
2023
2024
Q1: 152.95
Med: 243.97
Q3: 491.18
Good+29 pts over 3 years
In 2024, the liquidity ratio of MA PISCINE MOBILE (249.79) 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. Average customer payment term: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model).
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
36 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
89 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 MA PISCINE MOBILE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2023
2024
Operating WCR
12 906 €
0 €
0 €
0 €
Inventory turnover (days)
25
0
0
0
Customer payment term (days)
20
162
47
36
Supplier payment term (days)
40
132
162
89
Positioning of MA PISCINE MOBILE in its sector
Comparison with sector Fabrication d'articles de sport
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of MA PISCINE MOBILE is estimated at
205 881 €
(range 57 300€ - 420 672€).
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
101 transactions
57k€205k€420k€
205 881 €Range: 57 300€ - 420 672€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
73 894 €
×
2.8x
=205 882 €
Range: 57 300€ - 420 673€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d'articles de sport)
Compare MA PISCINE MOBILE with other companies in the same sector:
Frequently asked questions about MA PISCINE MOBILE
What is the revenue of MA PISCINE MOBILE ?
The revenue of MA PISCINE MOBILE in 2018 is 49 k€.
Is MA PISCINE MOBILE profitable?
Yes, MA PISCINE MOBILE generated a net profit of 74 k€ in 2024.
Where is the headquarters of MA PISCINE MOBILE ?
The headquarters of MA PISCINE MOBILE is located in ESTRABLIN (38780), in the department Isere.
Where to find the tax return of MA PISCINE MOBILE ?
The tax return of MA PISCINE MOBILE 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 MA PISCINE MOBILE operate?
MA PISCINE MOBILE operates in the sector Fabrication d'articles de sport (NAF code 32.30Z). 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