FORMES & FITNESS

Equity below half of capital

Continuation de la société malgré un actif net devenu inférieur à la moitié du capital social. Décision du 01/06/2021 2021-12-09

The shareholders resolved to continue trading rather than dissolve (C. com. L.223-42 / L.225-248). A declaration, not a procedure — but it says the company had already lost more than half its capital when it was made.

Legal identity — INPI RNE, as at 4 March 2026

Registered name: FORMES & FITNESS
Form: SARL
SIREN: 522958750 · SIRET 52295875000013
Capital: €10,000
Registered: 2010-06-17
Gérant: Raphael Olivier PINA

Filed position — INPI keyed accounts

Years filed: 2 — 2015 to 2016
Revenue 2016: €100,884 · EBITDA €5,851 6%
Equity: €33,866
Financial debt: €8,201 · cash €2,907
Confidentiality: never invoked

Filed accounts — every year on file

Company figures, not the club’s. EBITDA from the filed income statement, rent inside external charges; red marks negative equity or a loss.

Year	Revenue	EBITDA	margin	Operating	Net	Equity	Fin. debt	Cash	Staff cost	Ext. charges	FTE
2016 simpl.	€100,884	€5,851	6%	€-3,312	€-3,791	€33,866	€8,201	€2,907	€32,471	€53,336	—
2015 simpl.	€117,979	€48,535	41%	€36,806	€31,146	€37,657	€12,929	€18,196	€4,908	€59,506	—

Strengths & weaknesses — by weighted effect

▲ Competition 68 — 1 genuine gym floor and 3 other sports sites within 2 km, weighted by substitutability and price tier

▲ Income 67 — 22,430 EUR against 22,380 nationally, median of 1 IRIS within 500 m

▼ Catchment 33 — 4,430 aged 18-64 + 2,788 workers = 7,218 over 12.57 km2 = 574/km2

▼ Capture 44 — 439 residents + 445 workers, demand within 500 m against every competitor within 3 km

How the score was reached — seven parameters, five measured separately at 500 m and 2 km

Parameter	Where	Measured	Score	How it was arrived at
Catchment 33 weight 20%	500 m	1,308 people	41	408 aged 18-64 + 900 workers = 1,308 over 0.79 km2 = 1,666/km2
Catchment 33 weight 20%	2 km	7,218 people	27	4,430 aged 18-64 + 2,788 workers = 7,218 over 12.57 km2 = 574/km2
Competition 68 weight 15%	500 m	1.00 wt	58	1 genuine gym floor and 0 other sports sites within 500 m, weighted by substitutability and price tier
Competition 68 weight 15%	2 km	1.40 wt	76	1 genuine gym floor and 3 other sports sites within 2 km, weighted by substitutability and price tier
Capture 44 weight 20%	500 m	884 people	43	439 residents + 445 workers, demand within 500 m against every competitor within 3 km
Capture 44 weight 20%	2 km	4,404 people	44	3,148 residents + 1,256 workers, demand within 2 km against every competitor within 3 km
Saturation — weight 15%	500 m	not measured	—	catchment of 904 residents is below the 10,000 needed for a density measure to mean anything — one club would move it by 10.1 LQ
Saturation — weight 15%	2 km	not measured	—	catchment of 8,950 residents is below the 10,000 needed for a density measure to mean anything — one club would move it by 1.0 LQ
Fit — weight 10%	unit	not measured	—	no floor area recorded for this unit
Rental — weight 10%	unit	not measured	—	no rent or no floor area recorded
Income 67 weight 10%	500 m	1.00×	67	22,430 EUR against 22,380 nationally, median of 1 IRIS within 500 m
Income 67 weight 10%	2 km	1.00×	67	22,430 EUR against 22,380 nationally, median of 3 IRIS within 2 km

Each parameter scores 0–100 on a stated line between named breakpoints, then the seven combine on their weights — renormalised over whatever was measurable, so a missing parameter dilutes nothing rather than counting as zero.

Competitive field — every active gym and other sports site within 3 km

Band	Gym floors	Other sports	MCI weight
within 500 m	1	0	1.00
500 m – 1 km	1	1	1.30
1 – 2 km	0	2	0.10
2 – 3 km	0	0	—
Within 3 km	2	3	2.4 total

Each site is discounted by how substitutable its activity is for a gym and how far its price tier sits from a mid-market club — so 2 gym floors and 3 other sports sites weigh 2.4, not 5.

Competition since opening — gyms within 1 km, by the year they opened

2 when it opened, 2010-06-27 → 3 today, 1 arrived since

2026+1

2 rival(s) within 1 km when this club opened, 3 now. The forecast uses the founding count: it measured better than averaging the field over the club's life (LOOCV 0.091 vs 0.106). 1 nearby site(s) have no usable opening date and are not in either count.

Access — straight-line distance, GTFS

Nearest rail: Le Grau-du-Roi — 5820 m
Nearest bus: LA GRANDE-MOTTE - CAMPINGS — 193 m
Counted footfall: Le Grau-du-Roi — 5820 m, 174,264 travellers a year (SNCF)

Straight-line, not travel time: no free routing service covers France at this volume, so a stop 300 m away across a railway line reads the same as one 300 m along the street.

Catchment — INSEE 200 m population grid, Filosofi 2021

Ring	Residents	Per km²	Median age	Adults 18–64	Share of residents
0.5 km	904	1,151	64.4	408	45%
1.0 km	3,746	1,192	60.5	1,843	49%
2.0 km	8,950	712	58.9	4,430	50%
3.0 km	10,460	370	58.9	5,238	50%

Adults 18–64 is the span members come from. A median age alone does not separate a student quarter from a family suburb, and those are not the same market.

Household income — INSEE Filosofi 2021

Median: €22,430 a year, per consumption unit
Poorest tenth: below €11,160
Richest tenth: above €41,040
Spread: ×3.7 between them · Gini 0.301
Poverty rate: 17.0% of households below 60% of the national median

Published at iris level (IRIS 343440102). An IRIS is a neighbourhood of roughly 2,000 people; a commune can be a whole town. The level travels with the figure, so a town's median is never read as this street's.

Legal filings — BODACC, the official French business gazette

2026-04-05: Procédures collectives (Avis initial)
2026-01-18: Dépôts des comptes (Avis initial)
2024-07-18: Dépôts des comptes (Avis initial)
2024-04-26: Dépôts des comptes (Avis initial)
2022-07-27: Dépôts des comptes (Avis initial)
2021-12-15: Dépôts des comptes (Avis initial)
2021-12-15: Dépôts des comptes (Avis initial)
2021-12-15: Dépôts des comptes (Avis initial)
2021-12-15: Dépôts des comptes (Avis initial)
2017-05-20: Dépôts des comptes (Avis initial)
2017-02-24: Dépôts des comptes (Avis initial)
2015-08-11: Dépôts des comptes (Avis initial)

Newest first. Accounts filed on time are the ordinary case; an insolvency, a receivership or a pledge over the business would appear here too, and none does unless it is listed above.

What this is. The Location Score is model output, computed from open data; it is not a measured fact and not a valuation. Registry facts — name, SIRET, NAF, address, opening date, officers, filed revenue — come from INSEE Sirene and the Ministère des Sports facility census. Population, age profile and income are INSEE (Filosofi 2021, 200 m grid and IRIS). Competitors are the active, genuinely-operating gym floors in this database. Distances are straight-line, not travel time.
Location Score model 3.1.0, computed 2026-10-17.
Generated 18 October 2026, 16:15 UTC · siret:52295875000013
Sources : INSEE, Sirene (www.insee.fr), données mises à jour le 2026-10-18 · INPI, Registre national des entreprises (stock du 2026-03-04, API au 2026-10-18) · DILA, BODACC (annonces commerciales, au 2026-10-16) · Ministère des Sports, Data ES (2026-10-17) · INSEE, Filosofi 2021 (carreaux 200 m, IRIS) et BPE 2025 · IGN, Contours IRIS 2026 · OpenStreetMap contributors (ODbL). Licence Ouverte / Etalab 2.0 sauf mention contraire.

The site

Within 3 km — gym floors filled, other sports hollow

Legal identity — INPI RNE, as at 4 March 2026

Filed position — INPI keyed accounts

Filed accounts — every year on file

Registry notices — 1 on file at the greffe, newest first

Strengths & weaknesses — by weighted effect

How the score was reached — seven parameters, five measured separately at 500 m and 2 km

Competitive field — every active gym and other sports site within 3 km

Gym floors, within 500 m — 1

Gym floors, 500 m – 1 km — 1

Other sports sites — 3 within 3 km, discounted by activity

Competition since opening — gyms within 1 km, by the year they opened

Access — straight-line distance, GTFS

Catchment — INSEE 200 m population grid, Filosofi 2021

Age profile — residents within 2 km

Household income — INSEE Filosofi 2021

The establishment — INSEE Sirene

Legal filings — BODACC, the official French business gazette