SIREN : 825189293
THE BOARD GAME STRATEGIST is a French company founded 9 years ago, specialized in the sector Activités des sièges sociaux. Based in BORDEAUX (33000), this company of category PME shows in 2025 a revenue of 664 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-04-25
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 664 224 € | 554 221 € | 402 653 € | 374 629 € | 110 270 € |
| Net income | 350 072 € | 236 042 € | 263 667 € | 527 104 € | 393 091 € |
| EBITDA | 11 086 € | -2 317 € | 23 020 € | 9 673 € | -5 382 € |
| Net margin | 52.7% | 42.6% | 65.5% | 140.7% | 356.5% |
In 2025, THE BOARD GAME STRATEGIST achieves revenue of 664 k€. Over the period 2021-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +56.7%. Vs 2024, growth of +20% (554 k€ -> 664 k€). After deducting consumption (0 €), gross margin stands at 664 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11 k€, representing 1.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 350 k€, i.e. 52.7% of revenue. This profit can be retained or distributed to shareholders.
664 224 €
664 224 €
11 086 €
11 282 €
350 072 €
1.7%
The debt ratio (= Financial debt / Equity x 100) stands at 6%. 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 90%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 51.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
5.898%
89.995%
51.456%
0.378
92.6%
In 2025, the debt ratio of THE BOARD GAME STRATEGIST (5.90) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
In 2025, the financial autonomy of THE BOARD GAME STRATEGIST (90.0%) 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.
In 2025, the repayment capacity of THE BOARD GAME STRATEGIST (0.38) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 2099.09. 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 11.0x. Operating income very largely covers interest expenses: high safety margin.
2099.093
10.969
In 2025, the liquidity ratio of THE BOARD GAME STRATEGIST (2099.09) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
In 2025, the interest coverage of THE BOARD GAME STRATEGIST (11.0x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The company must finance 4 days of gap between collections and payments. Overall, WCR represents 775 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2021-2025, WCR increased by +236%, requiring additional financing.
1 430 692 €
29 j
25 j
0 j
775 j
Based on 54 transactions of similar company sales
in 2025,
the value of THE BOARD GAME STRATEGIST is estimated at
325 197 €
(range 113 892€ - 554 642€).
With an EBITDA of 11 086€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.63x
(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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 54 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare THE BOARD GAME STRATEGIST with other companies in the same sector:
Voir toutes les statistiques du secteur Activités des sièges sociaux
The revenue of THE BOARD GAME STRATEGIST in 2025 is 664 k€.
Yes, THE BOARD GAME STRATEGIST generated a net profit of 350 k€ in 2025.
The headquarters of THE BOARD GAME STRATEGIST is located in BORDEAUX (33000), in the department Gironde.
The tax return of THE BOARD GAME STRATEGIST 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).
THE BOARD GAME STRATEGIST operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.