Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1982-07-03 (43 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: HIERES-SUR-AMBY (38118), Isere
UNIVERS-LOISIRS : revenue, balance sheet and financial ratios
UNIVERS-LOISIRS is a French company
founded 43 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in HIERES-SUR-AMBY (38118),
this company of category PME
shows in 2022 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNIVERS-LOISIRS (SIREN 324684190)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 158 962 €
N/C
N/C
N/C
N/C
N/C
2 011 468 €
Net income
208 111 €
252 855 €
106 377 €
84 152 €
-148 125 €
103 002 €
185 810 €
165 387 €
2 135 177 €
EBITDA
N/C
N/C
163 305 €
N/C
N/C
N/C
N/C
N/C
172 072 €
Net margin
N/C
N/C
4.9%
N/C
N/C
N/C
N/C
N/C
106.2%
Revenue and income statement
In 2024, UNIVERS-LOISIRS generates positive net income of 208 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 2.1 M€ -> 208 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
208 111 €
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 7%. 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 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.263%
Financial autonomy (2024)
?
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
72.607%
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
39.796
46.491
14.653
9.88
12.24
55.896
17.732
11.052
7.263
Financial autonomy
56.724
44.406
63.712
68.469
61.704
47.136
68.082
68.89
72.607
Repayment capacity
3.444
None
None
None
None
None
1.174
None
None
Cash flow / Revenue
4.654%
None%
None%
None%
None%
None%
7.602%
None%
None%
Sector positioning
Debt ratio
7.262024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Good-8 pts over 3 years
In 2024, the debt ratio of UNIVERS-LOISIRS (7.26) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
72.61%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Excellent
In 2024, the financial autonomy of UNIVERS-LOISIRS (72.6%) 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.
Repayment capacity
1.17 years2022
2022
Q1: 0.0 years
Med: 0.03 years
Q3: 2.05 years
Average
In 2022, the repayment capacity of UNIVERS-LOISIRS (1.17) 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 326.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
326.703
Liquidity indicators evolution UNIVERS-LOISIRS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
200.969
164.399
213.345
226.143
159.234
265.997
320.226
311.759
326.703
Interest coverage
3.765
None
None
None
None
None
0.943
None
None
Sector positioning
Liquidity ratio
326.72024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Good
In 2024, the liquidity ratio of UNIVERS-LOISIRS (326.70) 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
0.94x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.3x
Good
In 2022, the interest coverage of UNIVERS-LOISIRS (0.9x) 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.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 UNIVERS-LOISIRS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
454 954 €
0 €
0 €
0 €
0 €
0 €
130 013 €
0 €
0 €
Inventory turnover (days)
26
0
0
0
0
0
24
0
0
Customer payment term (days)
56
0
0
0
0
0
27
0
0
Supplier payment term (days)
34
0
0
0
0
0
17
0
0
Positioning of UNIVERS-LOISIRS in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of UNIVERS-LOISIRS is estimated at
1 609 364 €
(range 938 378€ - 3 098 939€).
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 value2024
114 transactions
938k€1609k€3098k€
1 609 364 €Range: 938 378€ - 3 098 939€
NAF 5 all-time
Valuation method used
Net Income Multiple
208 111 €
×
7.7x
=1 609 365 €
Range: 938 378€ - 3 098 939€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare UNIVERS-LOISIRS with other companies in the same sector:
Yes, UNIVERS-LOISIRS generated a net profit of 208 k€ in 2024.
Where is the headquarters of UNIVERS-LOISIRS ?
The headquarters of UNIVERS-LOISIRS is located in HIERES-SUR-AMBY (38118), in the department Isere.
Where to find the tax return of UNIVERS-LOISIRS ?
The tax return of UNIVERS-LOISIRS 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 UNIVERS-LOISIRS operate?
UNIVERS-LOISIRS operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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