Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2013-06-01 (12 Jahre)Status: AktivBranche: Activités des agences de voyageStandort: LYON (69003), Rhone
SAINT PRIEST VOYAGES : revenue, balance sheet and financial ratios
SAINT PRIEST VOYAGES is a French company
founded 12 years ago,
specialized in the sector Activités des agences de voyage.
Based in LYON (69003),
this company of category PME
shows in 2024 a revenue of 237 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - SAINT PRIEST VOYAGES (SIREN 793403825)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
236 612 €
177 070 €
108 084 €
36 374 €
36 983 €
138 560 €
124 119 €
95 333 €
67 050 €
Nettoergebnis
42 161 €
9 155 €
10 124 €
22 479 €
313 €
15 876 €
22 460 €
24 737 €
8 852 €
EBITDA
51 188 €
11 121 €
12 425 €
-14 878 €
-46 991 €
20 390 €
26 470 €
32 278 €
12 273 €
Nettomarge
17.8%
5.2%
9.4%
61.8%
0.8%
11.5%
18.1%
25.9%
13.2%
Umsatz und Gewinn- und Verlustrechnung
In 2024, SAINT PRIEST VOYAGES achieves revenue of 237 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.1%. Vs 2023, growth of +34% (177 k€ -> 237 k€). After deducting consumption (0 €), gross margin stands at 237 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 51 k€, representing 21.6% of revenue. Positive scissor effect: EBITDA margin improves by +15.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 42 k€, i.e. 17.8% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
236 612 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
236 612 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
51 188 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
50 962 €
Nettoergebnis (2024)
?
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 213%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 17.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
213.113%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen SAINT PRIEST VOYAGES
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
232.271
158.897
149.318
103.229
313.61
329.671
361.83
364.133
213.113
Finanzielle Autonomie
67.628
53.028
46.756
31.165
68.535
61.937
68.842
66.035
57.143
Rückzahlungsfähigkeit
11.665
3.929
4.994
4.841
687.195
2.963
19.722
21.016
4.376
Cashflow / Umsatz
15.253%
28.206%
18.112%
11.458%
0.846%
199.601%
9.367%
5.17%
17.873%
Positionnement sectoriel
Debt ratio
213.112024
2022
2023
2024
Q1: 0.17
Méd: 12.86
Q3: 44.56
Watch
In 2024, the debt ratio of SAINT PRIEST VOYAGES (213.11) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
57.14%2024
2022
2023
2024
Q1: 8.13%
Méd: 24.62%
Q3: 43.31%
Excellent
In 2024, the financial autonomy of SAINT PRIEST VOYAGES (57.1%) 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
4.38 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.13 years
Q3: 1.21 years
Watch
In 2024, the repayment capacity of SAINT PRIEST VOYAGES (4.38) 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 432.61. 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 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquiditätsquote (2024)
?
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
432.613
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SAINT PRIEST VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
1336.444
387.778
279.637
160.372
678.045
361.333
545.097
425.255
432.613
Zinsdeckung
3.781
2.051
1.998
8.406
-17.878
-3.105
3.026
3.147
0.811
Positionnement sectoriel
Liquidity ratio
432.612024
2022
2023
2024
Q1: 116.21
Méd: 153.0
Q3: 274.48
Excellent
In 2024, the liquidity ratio of SAINT PRIEST VOYAGES (432.61) 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
0.81x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.28x
Good-16 pts über 3 Jahre
In 2024, the interest coverage of SAINT PRIEST VOYAGES (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). WCR is negative (-51 days): operations structurally generate cash. Notable WCR improvement over the period (-280%), freeing up cash.
Operatives Working Capital (2024)
?
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
83 j
Lagerumschlag (2024)
?
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
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-51 j
Entwicklung des Working Capital und der Zahlungsfristen SAINT PRIEST VOYAGES
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
18 543 €
-8 609 €
-33 536 €
36 287 €
122 784 €
28 662 €
43 578 €
37 337 €
-33 350 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
0
0
0
317
1001
540
182
110
4
Crédit fournisseurs (jours)
32
204
330
448
48
385
17
92
83
Positionnement de SAINT PRIEST 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 SAINT PRIEST VOYAGES is estimated at
80 447 €
(range 40 047€ - 216 303€).
With an EBITDA of 51 188€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.38x
(conservative valuation).
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 value2024
80 tx
40k€80k€216k€
80 447 €Range: 40 047€ - 216 303€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
51 188 €×1.6x
Estimation83 053 €
32 666€ - 235 037€
Revenue Multiple30%
236 612 €×0.38x
Estimation90 152 €
57 291€ - 133 301€
Net Income Multiple20%
42 161 €×1.4x
Estimation59 377 €
32 635€ - 293 972€
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 SAINT PRIEST VOYAGES with other companies in the same sector:
Frequently asked questions about SAINT PRIEST VOYAGES
What is the revenue of SAINT PRIEST VOYAGES ?
The revenue of SAINT PRIEST VOYAGES in 2024 is 237 k€.
Is SAINT PRIEST VOYAGES profitable?
Yes, SAINT PRIEST VOYAGES generated a net profit of 42 k€ in 2024.
Where is the headquarters of SAINT PRIEST VOYAGES ?
The headquarters of SAINT PRIEST VOYAGES is located in LYON (69003), in the department Rhone.
Where to find the tax return of SAINT PRIEST VOYAGES ?
The tax return of SAINT PRIEST 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 SAINT PRIEST VOYAGES operate?
SAINT PRIEST 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