Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-07-01 (10 years)Status: ActiveBusiness sector: Activités des centres de culture physiqueLocation: JOINVILLE (52300), Haute-Marne
MAYLI SPORT : revenue, balance sheet and financial ratios
MAYLI SPORT is a French company
founded 10 years ago,
specialized in the sector Activités des centres de culture physique.
Based in JOINVILLE (52300),
this company of category PME
shows in 2023 a revenue of 83 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, MAYLI SPORT generates positive net income of 34 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 33 k€ -> 34 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
34 046 €
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 153%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
153.42%
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
30.338%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
97.491
309.816
633.092
655.051
739.137
-1347.438
637.613
153.42
Financial autonomy
42.375
22.976
12.799
12.212
10.636
-6.617
11.418
30.338
Repayment capacity
1.16
None
5.473
None
None
-74.541
3.297
None
Cash flow / Revenue
37.298%
None%
19.469%
None%
None%
-2.179%
35.239%
None%
Sector positioning
Debt ratio
153.422024
2022
2023
2024
Q1: -68.97
Med: 17.15
Q3: 112.75
Average+51 pts over 3 years
In 2024, the debt ratio of MAYLI SPORT (153.42) 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
30.34%2024
2022
2023
2024
Q1: -2.83%
Med: 24.29%
Q3: 51.51%
Good+30 pts over 3 years
In 2024, the financial autonomy of MAYLI SPORT (30.3%) 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.
Repayment capacity
3.3 years2023
2022
2023
Q1: 0.0 years
Med: 1.02 years
Q3: 2.61 years
Average+51 pts over 2 years
In 2023, the repayment capacity of MAYLI SPORT (3.30) 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 299.14. 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
299.145
Liquidity indicators evolution MAYLI SPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
179.426
734.492
598.182
750.398
593.76
340.426
407.78
299.145
Interest coverage
3.765
None
11.252
None
None
50.092
6.792
None
Sector positioning
Liquidity ratio
299.142024
2022
2023
2024
Q1: 44.63
Med: 100.18
Q3: 225.89
Excellent
In 2024, the liquidity ratio of MAYLI SPORT (299.14) 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
6.79x2023
2022
2023
Q1: 0.0x
Med: 1.0x
Q3: 4.76x
Excellent
In 2023, the interest coverage of MAYLI SPORT (6.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 327 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4294 days. Excellent situation: suppliers finance 3967 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
327 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
4294 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 MAYLI SPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 727 €
0 €
43 026 €
0 €
0 €
39 637 €
52 048 €
0 €
Inventory turnover (days)
0
0
5
0
0
0
0
0
Customer payment term (days)
0
0
1
71
0
47
50
327
Supplier payment term (days)
92
436
16
905
0
56
115
4294
Positioning of MAYLI SPORT 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 MAYLI SPORT is estimated at
206 414 €
(range 99 166€ - 456 066€).
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
99k€206k€456k€
206 414 €Range: 99 166€ - 456 066€
NAF 5 all-time
Valuation method used
Net Income Multiple
34 046 €
×
6.1x
=206 414 €
Range: 99 167€ - 456 066€
Only this financial indicator is available for this company.
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 MAYLI SPORT with other companies in the same sector:
Yes, MAYLI SPORT generated a net profit of 34 k€ in 2024.
Where is the headquarters of MAYLI SPORT ?
The headquarters of MAYLI SPORT is located in JOINVILLE (52300), in the department Haute-Marne.
Where to find the tax return of MAYLI SPORT ?
The tax return of MAYLI SPORT 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 MAYLI SPORT operate?
MAYLI SPORT 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