SPORT DISTRIBUTION ALBI : revenue, balance sheet and financial ratios

SPORT DISTRIBUTION ALBI is a French company founded 24 years ago, specialized in the sector Commerce de détail d'articles de sport en magasin spécialisé. Based in LABEGE (31670), this company of category ETI shows in 2025 a revenue of 10.0 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 - SPORT DISTRIBUTION ALBI (SIREN 437929961)
Indicator 2025 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 10 005 598 € N/C 7 511 520 € 6 904 425 € 6 311 347 € 6 676 788 € 6 269 657 € 5 490 653 € 5 299 068 € 4 973 116 €
Net income 305 192 € 398 555 € 607 760 € 656 305 € 512 428 € 464 816 € 331 563 € 260 101 € 205 774 € 182 558 €
EBITDA 470 414 € N/C 779 901 € 881 476 € 734 512 € 658 516 € 460 659 € 335 876 € 224 883 € 213 370 €
Net margin 3.1% N/C 8.1% 9.5% 8.1% 7.0% 5.3% 4.7% 3.9% 3.7%

Revenue and income statement

In 2025, SPORT DISTRIBUTION ALBI achieves revenue of 10.0 M€. Over the period 2015-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. After deducting consumption (6.5 M€), gross margin stands at 3.5 M€, i.e. a rate of 35%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 470 k€, representing 4.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 305 k€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.

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

10 005 598 €

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

3 483 340 €

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

470 414 €

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

402 731 €

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

305 192 €

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

4.7%

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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.

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

114.371%

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

22.574%

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

3.334%

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

2.587

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

25.9%

Solvency indicators evolution
SPORT DISTRIBUTION ALBI

Sector positioning

Debt ratio
114.37 2025
2022
2023
2025
Q1: 7.97
Med: 32.89
Q3: 117.34
Average +21 pts over 3 years

In 2025, the debt ratio of SPORT DISTRIBUTION ALBI (114.37) 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
22.57% 2025
2022
2023
2025
Q1: 17.77%
Med: 42.86%
Q3: 63.22%
Average -14 pts over 3 years

In 2025, the financial autonomy of SPORT DISTRIBUTION ALBI (22.6%) 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
2.59 years 2025
2022
2025
Q1: 0.0 years
Med: 0.89 years
Q3: 3.36 years
Average +26 pts over 2 years

In 2025, the repayment capacity of SPORT DISTRIBUTION ALBI (2.59) 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 153.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 9.2x. Operating income very largely covers interest expenses: high safety margin.

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

153.444

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

9.179

Liquidity indicators evolution
SPORT DISTRIBUTION ALBI

Sector positioning

Liquidity ratio
153.44 2025
2022
2023
2025
Q1: 164.06
Med: 249.25
Q3: 397.18
Watch

In 2025, the liquidity ratio of SPORT DISTRIBUTION ALBI (153.44) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Interest coverage
9.18x 2025
2022
2025
Q1: 0.0x
Med: 2.39x
Q3: 12.4x
Good +31 pts over 2 years

In 2025, the interest coverage of SPORT DISTRIBUTION ALBI (9.2x) 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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 83 days of revenue, i.e. 2.3 M€ to permanently finance. Over 2015-2025, WCR increased by +124%, 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

2 295 084 €

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

8 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

57 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

65 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

83 j

WCR and payment terms evolution
SPORT DISTRIBUTION ALBI

Positioning of SPORT DISTRIBUTION ALBI in its sector

Comparison with sector Commerce de détail d'articles de sport en magasin spécialisé

Valuation estimate

Based on 239 transactions of similar company sales (all years), the value of SPORT DISTRIBUTION ALBI is estimated at 1 926 023 € (range 912 640€ - 3 363 133€). With an EBITDA of 470 414€, the sector multiple of 3.4x is applied. The price/revenue ratio is 0.28x (conservative valuation). 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
239 transactions
912k€ 1926k€ 3363k€
1 926 023 € Range: 912 640€ - 3 363 133€
NAF 5 all-time

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
470 414 € × 3.4x
Estimation 1 596 236 €
637 621€ - 2 775 322€
Revenue Multiple 30%
10 005 598 € × 0.28x
Estimation 2 829 507 €
1 611 857€ - 4 903 599€
Net Income Multiple 20%
305 192 € × 4.6x
Estimation 1 395 265 €
551 366€ - 2 521 964€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 239 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 (Commerce de détail d'articles de sport en magasin spécialisé)

Compare SPORT DISTRIBUTION ALBI with other companies in the same sector:

Voir toutes les statistiques du secteur Commerce de détail d'articles de sport en magasin spécialisé

Frequently asked questions about SPORT DISTRIBUTION ALBI

What is the revenue of SPORT DISTRIBUTION ALBI ?

The revenue of SPORT DISTRIBUTION ALBI in 2025 is 10.0 M€.

Is SPORT DISTRIBUTION ALBI profitable?

Yes, SPORT DISTRIBUTION ALBI generated a net profit of 305 k€ in 2025.

Where is the headquarters of SPORT DISTRIBUTION ALBI ?

The headquarters of SPORT DISTRIBUTION ALBI is located in LABEGE (31670), in the department Haute-Garonne.

Where to find the tax return of SPORT DISTRIBUTION ALBI ?

The tax return of SPORT DISTRIBUTION ALBI 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 SPORT DISTRIBUTION ALBI operate?

SPORT DISTRIBUTION ALBI operates in the sector Commerce de détail d'articles de sport en magasin spécialisé (NAF code 47.64Z). See the 'Sector positioning' section above to compare the company with its competitors.