NIORT AMUSEMENT : revenue, balance sheet and financial ratios
NIORT AMUSEMENT is a French company
founded 5 years ago,
specialized in the sector Gestion d'installations sportives.
Based in NIORT (79000),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NIORT AMUSEMENT (SIREN 888394608)
Indicator
2024
2023
2022
2021
Revenue
N/C
N/C
1 011 142 €
398 874 €
Net income
53 979 €
43 135 €
124 327 €
-83 017 €
EBITDA
N/C
N/C
313 898 €
59 977 €
Net margin
N/C
N/C
12.3%
-20.8%
Revenue and income statement
In 2024, NIORT AMUSEMENT generates positive net income of 54 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
53 979 €
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 718%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
718.23%
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
10.788%
Solvency indicators evolution NIORT AMUSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Debt ratio
6989.749
884.812
604.754
718.23
Financial autonomy
1.256
8.475
12.05
10.788
Repayment capacity
125.909
4.282
None
None
Cash flow / Revenue
2.348%
28.878%
None%
None%
Sector positioning
Debt ratio
718.232024
2022
2023
2024
Q1: -17.37
Med: 5.02
Q3: 92.31
Watch
In 2024, the debt ratio of NIORT AMUSEMENT (718.23) 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
10.79%2024
2022
2023
2024
Q1: -7.03%
Med: 15.52%
Q3: 43.64%
Average
In 2024, the financial autonomy of NIORT AMUSEMENT (10.8%) 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
4.28 years2022
2022
Q1: -0.45 years
Med: 0.02 years
Q3: 2.49 years
Watch
In 2022, the repayment capacity of NIORT AMUSEMENT (4.28) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
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 NIORT AMUSEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
30 614 €
-880 €
0 €
0 €
Inventory turnover (days)
14
7
0
0
Customer payment term (days)
0
2
0
0
Supplier payment term (days)
78
93
0
0
Positioning of NIORT AMUSEMENT in its sector
Comparison with sector Gestion d'installations sportives
Valuation estimate
Based on 73 transactions of similar company sales
(all years),
the value of NIORT AMUSEMENT is estimated at
286 713 €
(range 108 031€ - 495 520€).
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
73 tx
108k€286k€495k€
286 713 €Range: 108 031€ - 495 520€
NAF 5 all-time
Valuation method used
Net Income Multiple
53 979 €
×
5.3x
=286 714 €
Range: 108 032€ - 495 521€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 73 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 (Gestion d'installations sportives)
Compare NIORT AMUSEMENT with other companies in the same sector:
Yes, NIORT AMUSEMENT generated a net profit of 54 k€ in 2024.
Where is the headquarters of NIORT AMUSEMENT ?
The headquarters of NIORT AMUSEMENT is located in NIORT (79000), in the department Deux-Sevres.
Where to find the tax return of NIORT AMUSEMENT ?
The tax return of NIORT AMUSEMENT 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 NIORT AMUSEMENT operate?
NIORT AMUSEMENT operates in the sector Gestion d'installations sportives (NAF code 93.11Z). 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