Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-12-22 (10 years)Status: ActiveBusiness sector: Autres activités liées au sportLocation: LE CASTELLET (83330), Var
WINFIELD RACING SCHOOL : revenue, balance sheet and financial ratios
WINFIELD RACING SCHOOL is a French company
founded 10 years ago,
specialized in the sector Autres activités liées au sport.
Based in LE CASTELLET (83330),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WINFIELD RACING SCHOOL (SIREN 817597222)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 810 293 €
3 633 404 €
2 822 641 €
1 597 125 €
1 209 478 €
2 895 708 €
2 115 827 €
1 340 232 €
Net income
71 661 €
58 613 €
372 185 €
264 649 €
-172 787 €
11 550 €
10 983 €
10 995 €
EBITDA
284 556 €
166 743 €
550 662 €
377 573 €
-98 645 €
186 262 €
165 183 €
157 659 €
Net margin
1.9%
1.6%
13.2%
16.6%
-14.3%
0.4%
0.5%
0.8%
Revenue and income statement
In 2024, WINFIELD RACING SCHOOL achieves revenue of 3.8 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +16.1%. Vs 2023: +5%. After deducting consumption (2.0 M€), gross margin stands at 1.8 M€, i.e. a rate of 47%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 285 k€, representing 7.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 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 72 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 810 293 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 781 031 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
284 556 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
126 278 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
71 661 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.5%
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
76.395%
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
21.191%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
4.776%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
1.718
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution WINFIELD RACING SCHOOL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
28.566
10.136
260.94
-330.674
246.469
60.528
70.175
76.395
Financial autonomy
10.292
6.775
7.177
-18.947
21.831
54.091
39.062
21.191
Repayment capacity
0.14
0.086
3.064
-2.629
1.241
0.77
2.401
1.718
Cash flow / Revenue
4.723%
2.351%
1.543%
-11.377%
13.991%
14.243%
3.027%
4.776%
Sector positioning
Debt ratio
76.392024
2022
2023
2024
Q1: 0.0
Med: 4.63
Q3: 69.04
Average+11 pts over 3 years
In 2024, the debt ratio of WINFIELD RACING SCHOOL (76.39) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
21.19%2024
2022
2023
2024
Q1: 0.0%
Med: 20.59%
Q3: 51.7%
Good-19 pts over 3 years
In 2024, the financial autonomy of WINFIELD RACING SCHOOL (21.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.72 years2024
2022
2023
2024
Q1: -0.43 years
Med: 0.0 years
Q3: 1.18 years
Watch+8 pts over 3 years
In 2024, the repayment capacity of WINFIELD RACING SCHOOL (1.72) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 113.80. 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 4.4x. Financial charges are adequately covered by operations.
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
113.795
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
4.356
Liquidity indicators evolution WINFIELD RACING SCHOOL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
74.506
67.117
70.029
122.461
316.371
590.471
226.434
113.795
Interest coverage
0.101
0.412
1.731
-3.853
0.857
0.761
4.58
4.356
Sector positioning
Liquidity ratio
113.82024
2022
2023
2024
Q1: 89.44
Med: 180.84
Q3: 411.87
Average-43 pts over 3 years
In 2024, the liquidity ratio of WINFIELD RACING SCHOOL (113.80) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
4.36x2024
2022
2023
2024
Q1: -0.38x
Med: 0.0x
Q3: 0.91x
Excellent
In 2024, the interest coverage of WINFIELD RACING SCHOOL (4.4x) 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. Average customer payment term: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 103 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2017-2024, WCR increased by +736%, requiring additional financing.
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
1 090 811 €
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
83 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
98 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
40 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
103 j
WCR and payment terms evolution WINFIELD RACING SCHOOL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
130 539 €
68 764 €
454 481 €
383 356 €
338 543 €
313 595 €
274 068 €
1 090 811 €
Inventory turnover (days)
4
26
6
39
32
25
25
40
Customer payment term (days)
15
3
21
46
32
9
8
83
Supplier payment term (days)
61
45
67
74
23
9
13
98
Positioning of WINFIELD RACING SCHOOL in its sector
Comparison with sector Autres activités liées au sport
Valuation estimate
Based on 161 transactions of similar company sales
(all years),
the value of WINFIELD RACING SCHOOL is estimated at
1 452 223 €
(range 756 984€ - 2 278 067€).
With an EBITDA of 284 556€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.62x
(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.
Estimated enterprise value2024
161 transactions
756k€1452k€2278k€
1 452 223 €Range: 756 984€ - 2 278 067€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
284 556 €×4.7x
Estimation1 335 338 €
738 249€ - 1 952 007€
Revenue Multiple30%
3 810 293 €×0.62x
Estimation2 361 427 €
1 181 732€ - 3 801 191€
Net Income Multiple20%
71 661 €×5.3x
Estimation380 633 €
166 700€ - 808 532€
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 (Autres activités liées au sport)
Compare WINFIELD RACING SCHOOL with other companies in the same sector:
Frequently asked questions about WINFIELD RACING SCHOOL
What is the revenue of WINFIELD RACING SCHOOL ?
The revenue of WINFIELD RACING SCHOOL in 2024 is 3.8 M€.
Is WINFIELD RACING SCHOOL profitable?
Yes, WINFIELD RACING SCHOOL generated a net profit of 72 k€ in 2024.
Where is the headquarters of WINFIELD RACING SCHOOL ?
The headquarters of WINFIELD RACING SCHOOL is located in LE CASTELLET (83330), in the department Var.
Where to find the tax return of WINFIELD RACING SCHOOL ?
The tax return of WINFIELD RACING SCHOOL 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 WINFIELD RACING SCHOOL operate?
WINFIELD RACING SCHOOL operates in the sector Autres activités liées au sport (NAF code 93.19Z). 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