SA DU GOLF DE SPERONE : revenue, balance sheet and financial ratios
SA DU GOLF DE SPERONE is a French company
founded 37 years ago,
specialized in the sector Gestion d'installations sportives.
Based in BONIFACIO (20169),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA DU GOLF DE SPERONE (SIREN 348840638)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 090 012 €
2 100 704 €
2 065 275 €
2 031 697 €
1 549 389 €
1 882 933 €
1 921 321 €
2 081 977 €
2 040 635 €
Net income
-88 305 €
43 401 €
956 320 €
199 039 €
-57 342 €
-60 239 €
-30 542 €
125 833 €
152 299 €
EBITDA
-52 103 €
126 555 €
130 285 €
257 632 €
-48 349 €
-14 261 €
27 870 €
126 679 €
209 247 €
Net margin
-4.2%
2.1%
46.3%
9.8%
-3.7%
-3.2%
-1.6%
6.0%
7.5%
Revenue and income statement
In 2024, SA DU GOLF DE SPERONE achieves revenue of 2.1 M€. Revenue is growing positively over 9 years (CAGR: +0.3%). Slight decline of -1% vs 2023. After deducting consumption (364 k€), gross margin stands at 1.7 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -52 k€, representing -2.5% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -141%, reducing margin by 8.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -88 k€ (-4.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 090 012 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 725 975 €
EBITDA (2024)
?
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
-52 103 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-87 497 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-88 305 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.5%
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 4%. 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 69%. 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
4.234%
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
69.242%
Cash flow / Revenue (2024)
?
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
-2.237%
Repayment capacity (2024)
?
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
-2.285
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SA DU GOLF DE SPERONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
96.068
74.281
53.25
30.624
23.281
24.628
15.441
5.945
4.234
Financial autonomy
40.667
45.64
46.884
43.019
42.11
43.203
64.936
68.095
69.242
Repayment capacity
6.935
8.75
43.166
-18.252
-4.376
1.682
3.016
1.241
-2.285
Cash flow / Revenue
9.957%
6.495%
1.003%
-1.338%
-4.96%
11.767%
6.425%
5.969%
-2.237%
Sector positioning
Debt ratio
4.232024
2022
2023
2024
Q1: -15.56
Med: 5.13
Q3: 92.46
Good
In 2024, the debt ratio of SA DU GOLF DE SPERONE (4.23) 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
69.24%2024
2022
2023
2024
Q1: -6.25%
Med: 15.52%
Q3: 43.67%
Excellent
In 2024, the financial autonomy of SA DU GOLF DE SPERONE (69.2%) 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
-2.29 years2024
2022
2023
2024
Q1: -0.23 years
Med: 0.01 years
Q3: 2.12 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SA DU GOLF DE SPERONE (-2.29) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 92.26. 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
92.258
Interest coverage (2024)
?
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
-1.837
Liquidity indicators evolution SA DU GOLF DE SPERONE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
157.911
98.065
68.028
57.677
92.806
177.604
224.289
129.139
92.258
Interest coverage
28.437
36.146
146.268
-198.198
-44.535
6.006
2.082
1.298
-1.837
Sector positioning
Liquidity ratio
92.262024
2022
2023
2024
Q1: 63.83
Med: 126.84
Q3: 267.7
Average-30 pts over 3 years
In 2024, the liquidity ratio of SA DU GOLF DE SPERONE (92.26) 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
-1.84x2024
2022
2023
2024
Q1: -0.4x
Med: 0.08x
Q3: 7.74x
Average-38 pts over 3 years
In 2024, the interest coverage of SA DU GOLF DE SPERONE (-1.8x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Excellent situation: suppliers finance 76 days of the operating cycle (retail model). Inventory turnover is 26 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-268 days): operations structurally generate cash. Notable WCR improvement over the period (-32%), freeing up cash.
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
-1 557 999 €
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
3 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
79 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
26 j
WCR in days of revenue (2024)
?
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
-268 j
WCR and payment terms evolution SA DU GOLF DE SPERONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 178 426 €
-1 162 951 €
-1 501 013 €
-2 076 687 €
-2 373 788 €
-2 371 417 €
-1 631 691 €
-1 628 634 €
-1 557 999 €
Inventory turnover (days)
34
26
28
24
31
22
21
22
26
Customer payment term (days)
15
9
8
8
11
6
5
2
3
Supplier payment term (days)
56
75
73
84
45
76
73
97
79
Positioning of SA DU GOLF DE SPERONE 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 SA DU GOLF DE SPERONE is estimated at
1 194 247 €
(range 376 822€ - 1 925 610€).
The price/revenue ratio is 0.57x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
73 tx
376k€1194k€1925k€
1 194 247 €Range: 376 822€ - 1 925 610€
NAF 5 all-time
Valuation method used
Revenue Multiple
2 090 012 €
×
0.57x
=1 194 248 €
Range: 376 823€ - 1 925 610€
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 SA DU GOLF DE SPERONE with other companies in the same sector:
Frequently asked questions about SA DU GOLF DE SPERONE
What is the revenue of SA DU GOLF DE SPERONE ?
The revenue of SA DU GOLF DE SPERONE in 2024 is 2.1 M€.
Is SA DU GOLF DE SPERONE profitable?
SA DU GOLF DE SPERONE recorded a net loss in 2024.
Where is the headquarters of SA DU GOLF DE SPERONE ?
The headquarters of SA DU GOLF DE SPERONE is located in BONIFACIO (20169).
Where to find the tax return of SA DU GOLF DE SPERONE ?
The tax return of SA DU GOLF DE SPERONE 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 SA DU GOLF DE SPERONE operate?
SA DU GOLF DE SPERONE 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