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.

Data updated on 2026-04-18

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

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...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

17.7%

Solvency indicators evolution
THE CORPORATE GYM

Sector positioning

Debt ratio
722.46 2022
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 years 2021
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

Sector positioning

Liquidity ratio
206.09 2022
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
4.29x 2021
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

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 value 2022
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.