Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-12-10 (12 years)Status: ActiveBusiness sector: Gestion d'installations sportivesLocation: PARIS (75001), Paris
SAS PUGIL INVEST : revenue, balance sheet and financial ratios
SAS PUGIL INVEST is a French company
founded 12 years ago,
specialized in the sector Gestion d'installations sportives.
Based in PARIS (75001),
this company of category PME
shows in 2019 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS PUGIL INVEST (SIREN 800517906)
Indicator
2024
2023
2019
2018
2017
2016
Revenue
N/C
N/C
3 383 691 €
2 691 280 €
1 661 767 €
1 156 521 €
Net income
964 209 €
26 239 €
65 225 €
129 848 €
71 950 €
111 647 €
EBITDA
N/C
N/C
208 900 €
278 543 €
242 395 €
266 303 €
Net margin
N/C
N/C
1.9%
4.8%
4.3%
9.7%
Revenue and income statement
In 2024, SAS PUGIL INVEST generates positive net income of 964 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 112 k€ -> 964 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
964 209 €
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 574%. 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 13%. 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
573.75%
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
13.358%
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
2016
2017
2018
2019
2023
2024
Debt ratio
5499.175
2116.395
954.611
921.666
15137.246
573.75
Financial autonomy
1.346
3.632
7.524
8.452
0.554
13.358
Repayment capacity
4.661
8.72
7.981
13.133
None
None
Cash flow / Revenue
20.406%
13.43%
9.857%
5.95%
None%
None%
Sector positioning
Debt ratio
573.752024
2019
2023
2024
Q1: -17.37
Med: 5.02
Q3: 92.31
Watch
In 2024, the debt ratio of SAS PUGIL INVEST (573.75) 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
13.36%2024
2019
2023
2024
Q1: -7.03%
Med: 15.52%
Q3: 43.64%
Average+15 pts over 3 years
In 2024, the financial autonomy of SAS PUGIL INVEST (13.4%) 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
13.13 years2019
2019
Q1: 0.0 years
Med: 0.03 years
Q3: 2.31 years
Watch
In 2019, the repayment capacity of SAS PUGIL INVEST (13.13) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 652.69. 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
652.693
Liquidity indicators evolution SAS PUGIL INVEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
2024
Liquidity ratio
309.179
237.568
292.415
368.606
303.503
652.693
Interest coverage
0.0
2.166
6.179
11.714
None
None
Sector positioning
Liquidity ratio
652.692024
2019
2023
2024
Q1: 63.69
Med: 125.15
Q3: 265.63
Excellent
In 2024, the liquidity ratio of SAS PUGIL INVEST (652.69) 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
11.71x2019
2019
Q1: 0.0x
Med: 0.45x
Q3: 5.84x
Excellent
In 2019, the interest coverage of SAS PUGIL INVEST (11.7x) 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.
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 SAS PUGIL INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
2024
Operating WCR
-53 593 €
136 398 €
624 458 €
771 888 €
0 €
0 €
Inventory turnover (days)
5
2
2
3
0
0
Customer payment term (days)
5
64
81
82
0
0
Supplier payment term (days)
94
35
29
21
0
0
Positioning of SAS PUGIL INVEST 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 SAS PUGIL INVEST is estimated at
5 121 474 €
(range 1 929 734€ - 8 851 321€).
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
1929k€5121k€8851k€
5 121 474 €Range: 1 929 734€ - 8 851 321€
NAF 5 all-time
Valuation method used
Net Income Multiple
964 209 €
×
5.3x
=5 121 474 €
Range: 1 929 735€ - 8 851 321€
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 SAS PUGIL INVEST with other companies in the same sector:
The revenue of SAS PUGIL INVEST in 2019 is 3.4 M€.
Is SAS PUGIL INVEST profitable?
Yes, SAS PUGIL INVEST generated a net profit of 964 k€ in 2024.
Where is the headquarters of SAS PUGIL INVEST ?
The headquarters of SAS PUGIL INVEST is located in PARIS (75001), in the department Paris.
Where to find the tax return of SAS PUGIL INVEST ?
The tax return of SAS PUGIL INVEST 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 SAS PUGIL INVEST operate?
SAS PUGIL INVEST 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