Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-23 (18 years)Status: ActiveBusiness sector: Commerce de détail d'articles de sport en magasin spécialiséLocation: REZE (44400), Loire-Atlantique
SPORT OCEANE : revenue, balance sheet and financial ratios
SPORT OCEANE is a French company
founded 18 years ago,
specialized in the sector Commerce de détail d'articles de sport en magasin spécialisé.
Based in REZE (44400),
this company of category PME
shows in 2025 a revenue of 7.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SPORT OCEANE (SIREN 500801824)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
Revenue
7 567 226 €
8 196 971 €
7 311 585 €
6 445 357 €
7 539 946 €
N/C
6 771 520 €
6 183 221 €
Net income
498 874 €
424 164 €
944 126 €
821 219 €
396 082 €
320 131 €
323 722 €
262 298 €
EBITDA
684 773 €
558 554 €
1 211 221 €
844 220 €
755 279 €
N/C
541 434 €
416 336 €
Net margin
6.6%
5.2%
12.9%
12.7%
5.3%
N/C
4.8%
4.2%
Revenue and income statement
En 2025, SPORT OCEANE alcanza unos ingresos de 7.6 M€. Los ingresos crecen positivamente durante 8 años (TCAC: +2.6%). Ligera caída de -8% vs 2024. Tras deducir el consumo (4.6 M€), el margen bruto se sitúa en 3.0 M€, es decir, una tasa del 39%. El EBITDA alcanza 685 k€, representando el 9.0% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +2.2 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 499 k€, es decir, el 6.6% de los ingresos.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 567 226 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 987 076 €
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
684 773 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
591 845 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
498 874 €
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
9.0%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 15%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 66%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.6 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 8.3% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
14.916%
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
66.176%
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
8.319%
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
0.595
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
71.266
55.859
13.411
24.865
102.556
4.613
0.472
14.916
Financial autonomy
40.803
43.062
55.928
45.241
40.645
70.533
62.2
66.176
Repayment capacity
1.593
1.209
None
0.684
2.063
0.104
0.024
0.595
Cash flow / Revenue
7.979%
5.174%
None%
6.735%
13.748%
13.314%
5.947%
8.319%
Sector positioning
Ratio de endeudamiento
14.922025
2022
2024
2025
Q1: 7.97
Med: 32.89
Q3: 117.34
Bueno+7 pts over 3 years
En 2025, el ratio de endeudamiento de SPORT OCEANE (14.92) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
66.18%2025
2022
2024
2025
Q1: 17.77%
Med: 42.86%
Q3: 63.22%
Excelente
En 2025, el autonomía financiera de SPORT OCEANE (66.2%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.59 ans2025
2022
2024
2025
Q1: 0.0 ans
Med: 0.89 ans
Q3: 3.36 ans
Bueno+15 pts over 3 years
En 2025, el capacidad de reembolso de SPORT OCEANE (0.6 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.
Liquidity ratios
El ratio de liquidez se sitúa en 389.22. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.8x. La cobertura es limitada.
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
389.222
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
1.802
Liquidity indicators evolution SPORT OCEANE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
274.424
193.938
238.188
211.847
561.644
354.459
235.537
389.222
Interest coverage
1.561
0.783
None
0.38
0.831
0.272
0.469
1.802
Sector positioning
Ratio de liquidez
389.222025
2022
2024
2025
Q1: 164.06
Med: 249.25
Q3: 397.18
Bueno+5 pts over 3 years
En 2025, el ratio de liquidez de SPORT OCEANE (389.22) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
1.8x2025
2022
2024
2025
Q1: 0.0x
Med: 2.39x
Q3: 12.4x
Average+14 pts over 3 years
En 2025, el cobertura de intereses de SPORT OCEANE (1.8x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 1 días. Plazo proveedores: 30 días. Situación favorable. La rotación de existencias es de 82 días. El FM representa 97 días de ingresos. En 2017-2025, el FM aumentó en +51%.
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
2 047 010 €
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
1 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
30 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
82 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
97 j
WCR and payment terms evolution SPORT OCEANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
1 354 682 €
1 583 452 €
0 €
1 671 832 €
3 307 113 €
1 808 959 €
1 861 286 €
2 047 010 €
Inventory turnover (days)
76
81
0
74
91
82
72
82
Customer payment term (days)
3
4
0
3
2
1
5
1
Supplier payment term (days)
36
38
0
53
26
31
49
30
Positioning of SPORT OCEANE 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 OCEANE is estimated at
2 259 938 €
(range 1 010 055€ - 3 957 061€).
With an EBITDA of 684 773€, 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 value2025
239 transactions
1010k€2259k€3957k€
2 259 938 €Range: 1 010 055€ - 3 957 061€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
684 773 €×3.4x
Estimation2 323 612 €
928 174€ - 4 039 985€
Revenue Multiple30%
7 567 226 €×0.28x
Estimation2 139 954 €
1 219 046€ - 3 708 588€
Net Income Multiple20%
498 874 €×4.6x
Estimation2 280 732 €
901 275€ - 4 122 461€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 OCEANE with other companies in the same sector:
Yes, SPORT OCEANE generated a net profit of 499 k€ in 2025.
Where is the headquarters of SPORT OCEANE ?
The headquarters of SPORT OCEANE is located in REZE (44400), in the department Loire-Atlantique.
Where to find the tax return of SPORT OCEANE ?
The tax return of SPORT OCEANE 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 OCEANE operate?
SPORT OCEANE 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.
Item evolution
Rotate your phone to landscape mode to view the chart