NANTES BASKET HERMINE : revenue, balance sheet and financial ratios

NANTES BASKET HERMINE is a French company founded 9 years ago, specialized in the sector Activités de clubs de sports. Based in REZE (44400), this company of category ETI shows in 2025 a revenue of 2.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - NANTES BASKET HERMINE (SIREN 829359280)
Indicator 2025 2024 2023 2022 2021 2020 2019 2018
Revenue 1 957 558 € 1 977 438 € 1 817 289 € 1 757 628 € 842 275 € 1 321 248 € 1 651 386 € 1 403 090 €
Net income -65 961 € 4 575 € 4 121 € 12 887 € 15 705 € 27 810 € 12 159 € 22 219 €
EBITDA -668 305 € -67 008 € -531 134 € -521 657 € -265 068 € -58 575 € 14 893 € -58 467 €
Net margin -3.4% 0.2% 0.2% 0.7% 1.9% 2.1% 0.7% 1.6%

Revenue and income statement

In 2025, NANTES BASKET HERMINE achieves revenue of 2.0 M€. Revenue is growing positively over 8 years (CAGR: +4.9%). Slight decline of -1% vs 2024. After deducting consumption (76 k€), gross margin stands at 1.9 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -668 k€, representing -34.1% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -897%, reducing margin by 30.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -66 k€ (-3.4% of revenue), which will impact equity.

Revenue (2025) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

1 957 558 €

Gross margin (2025) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

1 882 024 €

EBITDA (2025) ?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity

-668 305 €

EBIT (2025) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-598 021 €

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-65 961 €

EBITDA margin (2025) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-25.0%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 25%. 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 23%. 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

25.132%

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

22.921%

Cash flow / Revenue (2025) ?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates

-8.823%

Repayment capacity (2025) ?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent
3-5 years : Fair
> 5 years : Warning

-0.294

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

22.3%

Solvency indicators evolution
NANTES BASKET HERMINE

Sector positioning

Debt ratio
25.13 2025
2023
2024
2025
Q1: 0.73
Med: 28.3
Q3: 118.88
Good -9 pts over 3 years

In 2025, the debt ratio of NANTES BASKET HERMINE (25.13) 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
22.92% 2025
2023
2024
2025
Q1: 8.91%
Med: 23.2%
Q3: 37.37%
Average -14 pts over 3 years

In 2025, the financial autonomy of NANTES BASKET HERMINE (22.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Repayment capacity
-0.29 years 2025
2023
2024
2025
Q1: -0.66 years
Med: -0.2 years
Q3: 0.0 years
Good

In 2025, the repayment capacity of NANTES BASKET HERMINE (-0.29) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 132.15. 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

132.153

Interest coverage (2025) ?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable
1.5-3 : Acceptable
< 1.5 : Risk

-0.305

Liquidity indicators evolution
NANTES BASKET HERMINE

Sector positioning

Liquidity ratio
132.15 2025
2023
2024
2025
Q1: 104.78
Med: 149.38
Q3: 198.16
Average -29 pts over 3 years

In 2025, the liquidity ratio of NANTES BASKET HERMINE (132.15) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
-0.3x 2025
2023
2024
2025
Q1: -3.61x
Med: -0.51x
Q3: 0.0x
Good +24 pts over 3 years

In 2025, the interest coverage of NANTES BASKET HERMINE (-0.3x) 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. Average customer payment term: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 106 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 62 days of revenue, i.e. 338 k€ to permanently finance. Over 2018-2025, WCR increased by +592%, requiring additional financing.

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

338 325 €

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

88 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

106 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

3 j

WCR in days of revenue (2025) ?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management

62 j

WCR and payment terms evolution
NANTES BASKET HERMINE

Positioning of NANTES BASKET HERMINE in its sector

Comparison with sector Activités de clubs de sports

Valuation estimate

Based on 161 transactions of similar company sales (all years), the value of NANTES BASKET HERMINE is estimated at 1 213 195 € (range 607 120€ - 1 952 881€). The price/revenue ratio is 0.62x (in line with sector norms). 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 value 2025
161 transactions
607k€ 1213k€ 1952k€
1 213 195 € Range: 607 120€ - 1 952 881€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Revenue Multiple
1 957 558 € × 0.62x = 1 213 196 €
Range: 607 121€ - 1 952 882€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 161 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 de clubs de sports)

Compare NANTES BASKET HERMINE with other companies in the same sector:

Frequently asked questions about NANTES BASKET HERMINE

What is the revenue of NANTES BASKET HERMINE ?

The revenue of NANTES BASKET HERMINE in 2025 is 2.0 M€.

Is NANTES BASKET HERMINE profitable?

NANTES BASKET HERMINE recorded a net loss in 2025.

Where is the headquarters of NANTES BASKET HERMINE ?

The headquarters of NANTES BASKET HERMINE is located in REZE (44400), in the department Loire-Atlantique.

Where to find the tax return of NANTES BASKET HERMINE ?

The tax return of NANTES BASKET HERMINE 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 NANTES BASKET HERMINE operate?

NANTES BASKET HERMINE operates in the sector Activités de clubs de sports (NAF code 93.12Z). See the 'Sector positioning' section above to compare the company with its competitors.