Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2002-10-15 (23 years)Status: ActiveBusiness sector: Activités de clubs de sportsLocation: ESSARTS-EN-BOCAGE (85140), Vendee
VENDEE CYCLISME : revenue, balance sheet and financial ratios
VENDEE CYCLISME is a French company
founded 23 years ago,
specialized in the sector Activités de clubs de sports.
Based in ESSARTS-EN-BOCAGE (85140),
this company of category PME
shows in 2023 a revenue of 13.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VENDEE CYCLISME (SIREN 443955166)
Indicator
2024
2023
2022
2019
2018
2017
2016
Revenue
N/C
13 737 431 €
13 628 544 €
N/C
7 872 768 €
7 898 858 €
7 925 470 €
Net income
216 018 €
-230 399 €
116 091 €
33 075 €
3 060 €
12 750 €
232 677 €
EBITDA
N/C
-985 753 €
-312 598 €
N/C
-189 930 €
-313 779 €
585 661 €
Net margin
N/C
-1.7%
0.9%
N/C
0.0%
0.2%
2.9%
Revenue and income statement
In 2024, VENDEE CYCLISME generates positive net income of 216 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 233 k€ -> 216 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
216 018 €
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 0%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
15.344%
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
2022
2023
2024
Debt ratio
2.339
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
16.34
10.674
9.566
8.989
14.452
13.309
15.344
Repayment capacity
0.01
0.0
0.0
None
0.0
0.0
None
Cash flow / Revenue
8.393%
-1.558%
-0.557%
None%
-1.616%
-5.349%
None%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 34.22
Q3: 146.62
Excellent
In 2024, the debt ratio of VENDEE CYCLISME (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
15.34%2024
2022
2023
2024
Q1: 0.0%
Med: 19.1%
Q3: 35.78%
Average
In 2024, the financial autonomy of VENDEE CYCLISME (15.3%) 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
0.0 years2023
2022
2023
Q1: -1.29 years
Med: 0.0 years
Q3: 1.2 years
Good
In 2023, the repayment capacity of VENDEE CYCLISME (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.91. 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
212.905
Liquidity indicators evolution VENDEE CYCLISME
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2023
2024
Liquidity ratio
150.205
176.662
211.796
182.673
201.211
203.746
212.905
Interest coverage
0.717
-0.641
-1.095
None
-1.741
-0.417
None
Sector positioning
Liquidity ratio
212.912024
2022
2023
2024
Q1: 81.54
Med: 131.18
Q3: 208.3
Excellent+19 pts over 3 years
In 2024, the liquidity ratio of VENDEE CYCLISME (212.91) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.42x2023
2022
2023
Q1: -1.1x
Med: 0.0x
Q3: 2.23x
Average+16 pts over 2 years
In 2023, the interest coverage of VENDEE CYCLISME (-0.4x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 VENDEE CYCLISME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
2024
Operating WCR
130 057 €
390 046 €
159 502 €
0 €
2 012 255 €
904 885 €
0 €
Inventory turnover (days)
24
21
27
0
45
24
0
Customer payment term (days)
46
76
79
0
95
67
0
Supplier payment term (days)
22
36
17
0
102
59
0
Positioning of VENDEE CYCLISME in its sector
Comparison with sector Activités de clubs de sports
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of VENDEE CYCLISME is estimated at
1 147 397 €
(range 502 508€ - 2 437 275€).
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
161 transactions
502k€1147k€2437k€
1 147 397 €Range: 502 508€ - 2 437 275€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
216 018 €
×
5.3x
=1 147 397 €
Range: 502 509€ - 2 437 275€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 161 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 (Activités de clubs de sports)
Compare VENDEE CYCLISME with other companies in the same sector:
The revenue of VENDEE CYCLISME in 2023 is 13.7 M€.
Is VENDEE CYCLISME profitable?
Yes, VENDEE CYCLISME generated a net profit of 216 k€ in 2024.
Where is the headquarters of VENDEE CYCLISME ?
The headquarters of VENDEE CYCLISME is located in ESSARTS-EN-BOCAGE (85140), in the department Vendee.
Where to find the tax return of VENDEE CYCLISME ?
The tax return of VENDEE CYCLISME 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 VENDEE CYCLISME operate?
VENDEE CYCLISME operates in the sector Activités de clubs de sports (NAF code 93.12Z). 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