THE CORPORATE GYM : revenue, balance sheet and financial ratios
THE CORPORATE GYM is a French company
founded 20 years ago,
specialized in the sector Gestion d'installations sportives.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category PME
shows in 2021 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THE CORPORATE GYM (SIREN 485016026)
Indicator
2022
2021
2020
2019
2018
Revenue
N/C
4 354 839 €
4 194 857 €
6 357 331 €
6 076 942 €
Net income
110 951 €
515 086 €
185 106 €
125 302 €
181 992 €
EBITDA
N/C
938 954 €
515 610 €
855 770 €
903 887 €
Net margin
N/C
11.8%
4.4%
2.0%
3.0%
Revenue and income statement
In 2022, THE CORPORATE GYM generates positive net income of 111 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2022: 182 k€ -> 111 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
110 951 €
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 722%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
722.459%
Financial autonomy (2022)
?
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
6.617%
Asset age ratio (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
350.972
463.962
868.749
473.748
722.459
Financial autonomy
10.725
8.818
7.313
10.861
6.617
Repayment capacity
2.201
2.344
9.078
3.32
None
Cash flow / Revenue
12.886%
12.415%
8.345%
17.114%
None%
Sector positioning
Debt ratio
722.462022
2020
2021
2022
Q1: -43.99
Med: 12.02
Q3: 116.18
Watch
In 2022, the debt ratio of THE CORPORATE GYM (722.46) 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
6.62%2022
2020
2021
2022
Q1: -4.96%
Med: 17.73%
Q3: 45.68%
Average
In 2022, the financial autonomy of THE CORPORATE GYM (6.6%) 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
3.32 years2021
2020
2021
Q1: -0.2 years
Med: 0.13 years
Q3: 2.83 years
Average
In 2021, the repayment capacity of THE CORPORATE GYM (3.32) 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 206.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
206.086
Liquidity indicators evolution THE CORPORATE GYM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
129.693
133.714
309.312
248.569
206.086
Interest coverage
2.389
2.333
4.024
4.291
None
Sector positioning
Liquidity ratio
206.092022
2020
2021
2022
Q1: 69.93
Med: 142.22
Q3: 272.11
Good-13 pts over 3 years
In 2022, the liquidity ratio of THE CORPORATE GYM (206.09) 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.
Interest coverage
4.29x2021
2020
2021
Q1: -0.03x
Med: 0.06x
Q3: 3.47x
Excellent
In 2021, the interest coverage of THE CORPORATE GYM (4.3x) 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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 THE CORPORATE GYM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
33 727 €
184 871 €
34 188 €
77 211 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
79
78
61
102
0
Supplier payment term (days)
56
54
26
72
0
Positioning of THE CORPORATE GYM 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 THE CORPORATE GYM is estimated at
589 325 €
(range 222 053€ - 1 018 516€).
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 value2022
73 tx
222k€589k€1018k€
589 325 €Range: 222 053€ - 1 018 516€
NAF 5 all-time
Valuation method used
Net Income Multiple
110 951 €
×
5.3x
=589 325 €
Range: 222 054€ - 1 018 517€
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 THE CORPORATE GYM with other companies in the same sector:
Frequently asked questions about THE CORPORATE GYM
What is the revenue of THE CORPORATE GYM ?
The revenue of THE CORPORATE GYM in 2021 is 4.4 M€.
Is THE CORPORATE GYM profitable?
Yes, THE CORPORATE GYM generated a net profit of 111 k€ in 2022.
Where is the headquarters of THE CORPORATE GYM ?
The headquarters of THE CORPORATE GYM is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of THE CORPORATE GYM ?
The tax return of THE CORPORATE GYM 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 THE CORPORATE GYM operate?
THE CORPORATE GYM 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