Employees: NN (None)Legal category: 5202Size: ETICreation date: 2002-07-12 (23 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: GLISY (80440), Somme
PROSPORT LOISIRS : revenue, balance sheet and financial ratios
PROSPORT LOISIRS is a French company
founded 23 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in GLISY (80440),
this company of category ETI
shows in 2024 a revenue of 35 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROSPORT LOISIRS (SIREN 443414628)
Indicator
2025
2024
2023
2022
2021
2020
2019
2017
Revenue
N/C
35 000 €
23 000 €
34 500 €
18 000 €
35 000 €
25 000 €
25 317 €
Net income
1 991 841 €
-156 212 €
-163 334 €
-170 584 €
1 481 684 €
-246 234 €
-264 720 €
-286 854 €
EBITDA
-17 901 €
-4 994 €
-3 984 €
7 987 €
-10 673 €
7 482 €
-1 436 €
-383 €
Net margin
N/C
-446.3%
-710.1%
-494.4%
8231.6%
-703.5%
-1058.9%
-1133.0%
Revenue and income statement
In 2025, PROSPORT LOISIRS generates positive net income of 2.0 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-17 901 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-39 029 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 991 841 €
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 13%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards.
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
13.011%
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
86.818%
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
5.794
Solvency indicators evolution PROSPORT LOISIRS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
209.819
400.056
663.046
87.007
96.589
61.47
46.772
13.011
Financial autonomy
32.157
19.834
12.972
53.129
50.44
61.071
67.065
86.818
Repayment capacity
-26.912
-32.845
-41.906
9.57
-281.173
-238.223
206.845
5.794
Cash flow / Revenue
-351.653%
-311.236%
-177.654%
948.556%
-17.0%
-17.322%
8.966%
None%
Sector positioning
Debt ratio
13.012025
2023
2024
2025
Q1: 0.0
Med: 8.6
Q3: 104.1
Average-7 pts over 3 years
In 2025, the debt ratio of PROSPORT LOISIRS (13.01) 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
86.82%2025
2023
2024
2025
Q1: 4.51%
Med: 47.13%
Q3: 86.22%
Excellent+8 pts over 3 years
In 2025, the financial autonomy of PROSPORT LOISIRS (86.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
5.79 years2025
2023
2024
2025
Q1: 0.0 years
Med: 1.02 years
Q3: 9.04 years
Average+40 pts over 3 years
In 2025, the repayment capacity of PROSPORT LOISIRS (5.79) 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 5300.38. 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
5300.376
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
-26.591
Liquidity indicators evolution PROSPORT LOISIRS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
1768.031
3086.371
2067.546
7370.669
5962.582
2842.816
2150.637
5300.376
Interest coverage
-23359.008
-5318.384
931.034
-581.008
173.419
0.0
-145.114
-26.591
Sector positioning
Liquidity ratio
5300.382025
2023
2024
2025
Q1: 94.87
Med: 386.44
Q3: 1925.44
Excellent
In 2025, the liquidity ratio of PROSPORT LOISIRS (5300.38) 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
-26.59x2025
2023
2024
2025
Q1: -0.09x
Med: 0.0x
Q3: 12.18x
Average
In 2025, the interest coverage of PROSPORT LOISIRS (-26.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 155 days. Excellent situation: suppliers finance 155 days of the operating cycle (retail model).
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
0 €
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
0 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
155 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
0 j
WCR and payment terms evolution PROSPORT LOISIRS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-9 600 €
-19 279 €
-18 526 €
-16 761 €
-17 427 €
-25 376 €
-21 066 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
4
0
0
0
1
0
Supplier payment term (days)
45
90
170
60
162
140
80
155
Positioning of PROSPORT LOISIRS in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 117 transactions of similar company sales
in 2025,
the value of PROSPORT LOISIRS is estimated at
9 230 810 €
(range 2 509 766€ - 21 471 180€).
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 value2025
117 transactions
2509k€9230k€21471k€
9 230 810 €Range: 2 509 766€ - 21 471 180€
NAF 5 année 2025
Valuation method used
Net Income Multiple
1 991 841 €
×
4.6x
=9 230 810 €
Range: 2 509 766€ - 21 471 181€
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 117 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 (Location de terrains et d'autres biens immobiliers)
Compare PROSPORT LOISIRS with other companies in the same sector:
Yes, PROSPORT LOISIRS generated a net profit of 2.0 M€ in 2025.
Where is the headquarters of PROSPORT LOISIRS ?
The headquarters of PROSPORT LOISIRS is located in GLISY (80440), in the department Somme.
Where to find the tax return of PROSPORT LOISIRS ?
The tax return of PROSPORT LOISIRS 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 PROSPORT LOISIRS operate?
PROSPORT LOISIRS operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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