MAGIC FORM

Legal identity — INPI RNE, as at 4 March 2026

Registered name: BP3M FORM — trades as MAGIC FORM
Form: SARL
SIREN: 807958954 · SIRET 80795895400016
Capital: €10,000
Registered: 2014-12-05
Gérant: Stephane Marc PARDIN

Filed position — INPI keyed accounts

Years filed: 1 — 2020 to 2020
Revenue 2020: €318,197 · EBITDA €-16,318 -5%
Equity: €91,123
Financial debt: €232,353 · cash €209,477
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
2020	€318,197	€-16,318	-5%	€-3,713	€-29,277	€91,123	€232,353	€209,477	€81,271	€276,189	—

Strengths & weaknesses — by weighted effect

▲ Saturation 100 — 4 clubs / 54,414 residents = 7.35 per 100k against 11.01 nationally

▲ Capture 84 — 9,801 residents + 1,660 workers, demand within 2 km against every competitor within 3 km

▲ Catchment 63 — 3,666 aged 18-64 + 968 workers = 4,634 over 0.79 km2 = 5,900/km2

▼ Income 0 — 17,200 EUR against 22,380 nationally, median of 3 IRIS within 500 m

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 63 weight 20%	500 m	4,634 people	67	3,666 aged 18-64 + 968 workers = 4,634 over 0.79 km2 = 5,900/km2
Catchment 63 weight 20%	2 km	42,001 people	61	32,048 aged 18-64 + 9,954 workers = 42,001 over 12.57 km2 = 3,342/km2
Competition 60 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 60 weight 15%	2 km	3.10 wt	61	4 genuine gym floors and 1 other sports site within 2 km, weighted by substitutability and price tier
Capture 84 weight 20%	500 m	3,236 people	81	2,807 residents + 429 workers, demand within 500 m against every competitor within 3 km
Capture 84 weight 20%	2 km	11,461 people	85	9,801 residents + 1,660 workers, demand within 2 km against every competitor within 3 km
Saturation 100 weight 15%	500 m	not measured	—	catchment of 6,252 residents is below the 10,000 needed for a density measure to mean anything — one club would move it by 1.5 LQ
Saturation 100 weight 15%	2 km	LQ 0.67	100	4 clubs / 54,414 residents = 7.35 per 100k against 11.01 nationally
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 0 weight 10%	500 m	0.77×	0	17,200 EUR against 22,380 nationally, median of 3 IRIS within 500 m
Income 0 weight 10%	2 km	0.76×	0	17,070 EUR against 22,380 nationally, median of 16 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	0	1	0.30
1 – 2 km	3	0	1.80
2 – 3 km	5	5	6.20
Within 3 km	9	6	9.3 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 9 gym floors and 6 other sports sites weigh 9.3, not 15.

Other sports sites — 6 within 3 km, discounted by activity

0.86 CENTRE SPORTIF ET CULTUREL GERARD ROUSSEL Multi-sport Complex

2.02 HOPITAL EMILE ROUX Other / Unclassified

2.03 LE FIVE COLOMIERS Other / Unclassified

2.11 LYCEE FRANCOIS ARAGO Other / Unclassified

2.92 PARIS FC SERVICES Other / Unclassified

2.99 CTE DEPART OMNISPORT POLICIERS VAL MARNE Multi-sport Complex

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

1 when it opened, 2014-12-24 → 2 today, 1 arrived since

2018+1

1 rival(s) within 1 km when this club opened, 2 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: Villeneuve Triage — 1353 m
Nearest bus: Acti Park — 32 m
Counted footfall: VILLENEUVE TRIA — 1365 m, 261,020 validations a year (RATP)

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	6,252	7,960	34.6	3,666	59%
1.0 km	18,550	5,905	34.3	10,666	57%
2.0 km	54,414	4,330	33	32,048	59%
3.0 km	115,786	4,095	34.1	69,130	60%

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: €17,840 a year, per consumption unit
Poorest tenth: below €9,290
Richest tenth: above €31,630
Spread: ×3.4 between them · Gini 0.269
Poverty rate: 31.0% of households below 60% of the national median

Published at iris level (IRIS 940740108). 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

2025-04-04: Procédures collectives (Avis initial)
2022-08-19: Modifications diverses (Avis initial)
2022-02-23: Dépôts des comptes (Avis initial)
2020-08-04: Dépôts des comptes (Avis initial)
2019-08-06: Dépôts des comptes (Avis initial)
2019-08-06: Dépôts des comptes (Avis initial)
2019-08-06: Dépôts des comptes (Avis initial)
2017-10-25: Dépôts des comptes (Avis initial)
2017-10-15: Modifications diverses (Avis initial)
2016-12-10: Dépôts des comptes (Avis initial)
2014-12-16: Créations (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, 05:25 UTC · siret:80795895400016
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) · 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