Mitarbeiter: 22 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1900-01-01 (126 Jahre)Status: AktivBranche: Autres transports routiers de voyageurs Standort: CHALLANS (85300), Vendee
VOYAGES NOMBALAIS : revenue, balance sheet and financial ratios
VOYAGES NOMBALAIS is a French company
founded 126 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in CHALLANS (85300),
this company of category PME
shows in 2018 a revenue of 7.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2018, VOYAGES NOMBALAIS achieves revenue of 7.5 M€. Over the period 2014-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +5.4%. After deducting consumption (1.2 M€), gross margin stands at 6.3 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 18.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 271 k€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
7 491 576 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
6 316 364 €
EBITDA (2018)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
1 370 753 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
368 877 €
Nettoergebnis (2018)
?
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 184%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 15.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
183.866%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen VOYAGES NOMBALAIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
Verschuldungsgrad
127.734
143.264
197.236
173.754
183.866
Finanzielle Autonomie
35.224
30.888
29.194
25.205
27.801
Rückzahlungsfähigkeit
3.284
2.986
3.814
None
3.394
Cashflow / Umsatz
12.655%
15.323%
15.952%
None%
15.933%
Positionnement sectoriel
Debt ratio
183.872018
2016
2017
2018
Q1: 1.36
Méd: 27.57
Q3: 101.86
Watch
In 2018, the debt ratio of VOYAGES NOMBALAIS (183.87) 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
27.8%2018
2016
2017
2018
Q1: 15.9%
Méd: 37.56%
Q3: 57.32%
Average
In 2018, the financial autonomy of VOYAGES NOMBALAIS (27.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
3.39 years2018
2016
2018
Q1: -0.0 years
Méd: 0.01 years
Q3: 1.55 years
Watch
In 2018, the repayment capacity of VOYAGES NOMBALAIS (3.39) 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 161.04. 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 4.0x. Financial charges are adequately covered by operations.
Liquiditätsquote (2018)
?
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
161.037
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen VOYAGES NOMBALAIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2014
2015
2016
2017
2018
Liquiditätsquote
184.461
136.808
242.695
88.953
161.037
Zinsdeckung
7.956
5.406
6.138
None
3.954
Positionnement sectoriel
Liquidity ratio
161.042018
2016
2017
2018
Q1: 109.65
Méd: 176.36
Q3: 291.37
Average-27 pts über 3 Jahre
In 2018, the liquidity ratio of VOYAGES NOMBALAIS (161.04) 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
3.95x2018
2016
2018
Q1: 0.0x
Méd: 0.1x
Q3: 3.5x
Excellent
In 2018, the interest coverage of VOYAGES NOMBALAIS (4.0x) 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. Average customer payment term: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Overall, WCR represents 31 days of revenue, i.e. 652 k€ to permanently finance.
Operatives Working Capital (2018)
?
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
54 j
Lagerumschlag (2018)
?
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 (2018)
?
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
31 j
Entwicklung des Working Capital und der Zahlungsfristen VOYAGES NOMBALAIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2014
2015
2016
2017
2018
BFR d'exploitation
587 183 €
501 278 €
903 369 €
0 €
651 692 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
26
34
23
0
34
Crédit fournisseurs (jours)
21
33
26
0
54
Positionnement de VOYAGES NOMBALAIS dans son secteur
Vergleich mit der Branche Autres transports routiers de voyageurs
Bewertungsschätzung
Based on 85 transactions of similar company sales
(all years),
the value of VOYAGES NOMBALAIS is estimated at
1 414 063 €
(range 548 104€ - 3 732 246€).
With an EBITDA of 1 370 753€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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 value2018
85 tx
548k€1414k€3732k€
1 414 063 €Range: 548 104€ - 3 732 246€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 370 753 €×1.4x
Estimation1 918 790 €
538 455€ - 5 445 184€
Revenue Multiple30%
7 491 576 €×0.14x
Estimation1 058 475 €
796 492€ - 2 374 538€
Net Income Multiple20%
270 544 €×2.5x
Estimation685 634 €
199 648€ - 1 486 465€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 transports routiers de voyageurs )
Compare VOYAGES NOMBALAIS with other companies in the same sector:
Frequently asked questions about VOYAGES NOMBALAIS
What is the revenue of VOYAGES NOMBALAIS ?
The revenue of VOYAGES NOMBALAIS in 2018 is 7.5 M€.
Is VOYAGES NOMBALAIS profitable?
Yes, VOYAGES NOMBALAIS generated a net profit of 271 k€ in 2018.
Where is the headquarters of VOYAGES NOMBALAIS ?
The headquarters of VOYAGES NOMBALAIS is located in CHALLANS (85300), in the department Vendee.
Where to find the tax return of VOYAGES NOMBALAIS ?
The tax return of VOYAGES NOMBALAIS 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 VOYAGES NOMBALAIS operate?
VOYAGES NOMBALAIS operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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