Mitarbeiter: 11 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1993-07-20 (32 Jahre)Status: AktivBranche: Activités des agences de voyageStandort: MONTGERON (91230), Essonne
MZ VOYAGES : revenue, balance sheet and financial ratios
MZ VOYAGES is a French company
founded 32 years ago,
specialized in the sector Activités des agences de voyage.
Based in MONTGERON (91230),
this company of category PME
shows in 2018 a revenue of 753 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2020, MZ VOYAGES generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 30 k€ -> 11 k€.
Nettoergebnis (2020)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
46.082%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
Verschuldungsgrad
57.354
87.199
60.156
46.082
Finanzielle Autonomie
46.766
44.634
51.968
59.904
Rückzahlungsfähigkeit
5.379
13.591
4.691
None
Cashflow / Umsatz
4.433%
2.72%
5.836%
None%
Positionnement sectoriel
Debt ratio
46.082020
2017
2018
2020
Q1: 0.0
Méd: 16.64
Q3: 97.17
Average-16 pts über 3 Jahre
In 2020, the debt ratio of MZ VOYAGES (46.08) 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
59.9%2020
2017
2018
2020
Q1: 5.49%
Méd: 19.9%
Q3: 40.2%
Excellent
In 2020, the financial autonomy of MZ VOYAGES (59.9%) 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
4.69 years2018
2017
2018
Q1: 0.0 years
Méd: 0.03 years
Q3: 1.16 years
Watch
In 2018, the repayment capacity of MZ VOYAGES (4.69) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 669.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2020)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
669.388
Entwicklung der Liquiditätskennzahlen MZ VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2020
Liquiditätsquote
328.262
524.487
512.603
669.388
Zinsdeckung
11.852
8.219
6.71
None
Positionnement sectoriel
Liquidity ratio
669.392020
2017
2018
2020
Q1: 105.29
Méd: 145.62
Q3: 278.44
Excellent
In 2020, the liquidity ratio of MZ VOYAGES (669.39) 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
6.71x2018
2017
2018
Q1: 0.0x
Méd: 0.08x
Q3: 3.1x
Excellent
In 2018, the interest coverage of MZ VOYAGES (6.7x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operatives Working Capital (2020)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
0 j
Lagerumschlag (2020)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Entwicklung des Working Capital und der Zahlungsfristen MZ VOYAGES
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
BFR d'exploitation
257 324 €
331 630 €
322 942 €
0 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
143
164
135
0
Crédit fournisseurs (jours)
101
19
6
0
Positionnement de MZ VOYAGES dans son secteur
Vergleich mit der Branche Activités des agences de voyage
Bewertungsschätzung
Based on 80 transactions of similar company sales
(all years),
the value of MZ VOYAGES is estimated at
14 998 €
(range 8 243€ - 74 258€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
80 tx
8k€14k€74k€
14 998 €Range: 8 243€ - 74 258€
NAF 5 all-time
Valuation method used
Net Income Multiple
10 650 €
×
1.4x
=14 999 €
Range: 8 244€ - 74 258€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 des agences de voyage)
Compare MZ VOYAGES with other companies in the same sector:
Yes, MZ VOYAGES generated a net profit of 11 k€ in 2020.
Where is the headquarters of MZ VOYAGES ?
The headquarters of MZ VOYAGES is located in MONTGERON (91230), in the department Essonne.
Where to find the tax return of MZ VOYAGES ?
The tax return of MZ VOYAGES 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 MZ VOYAGES operate?
MZ VOYAGES operates in the sector Activités des agences de voyage (NAF code 79.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen