Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-02-04 (40 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: PARIS (75016), Paris
AB CORPORATE AVIATION : revenue, balance sheet and financial ratios
AB CORPORATE AVIATION is a French company
founded 40 years ago,
specialized in the sector Activités des agences de voyage.
Based in PARIS (75016),
this company of category PME
shows in 2023 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AB CORPORATE AVIATION (SIREN 334688322)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 578 465 €
2 572 465 €
N/C
N/C
N/C
2 362 267 €
1 960 641 €
1 487 931 €
Net income
247 776 €
202 405 €
338 265 €
85 854 €
141 911 €
22 935 €
13 641 €
9 750 €
EBITDA
328 670 €
266 930 €
N/C
N/C
N/C
35 226 €
13 267 €
11 868 €
Net margin
9.6%
7.9%
N/C
N/C
N/C
1.0%
0.7%
0.7%
Revenue and income statement
Im Jahr 2023 erzielt AB CORPORATE AVIATION einen Umsatz von 2.6 Mio€. Im Zeitraum 2016-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +8.2%. Vs 2022: +0%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 2.6 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 329 k€, was 12.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +2.4 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 248 k€, d.h. 9.6% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 578 465 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 578 465 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
328 670 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
326 509 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
247 776 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.7%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 1%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 73%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 9.8% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.089%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
72.552%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
9.805%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.019
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AB CORPORATE AVIATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
8.572
8.394
2.798
6.815
2.178
1.568
1.304
1.089
Financial autonomy
64.336
72.743
44.966
50.065
59.909
78.19
90.95
72.552
Repayment capacity
2.203
1.679
0.36
None
None
None
0.041
0.019
Cash flow / Revenue
0.678%
0.696%
0.974%
None%
None%
None%
8.003%
9.805%
Sector positioning
Verschuldungsgrad
1.092023
2021
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Gut
Im Jahr 2023 liegt unter dem Median der Branche das verschuldungsgrad von AB CORPORATE AVIATION (1.09). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
72.55%2023
2021
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das finanzielle autonomie von AB CORPORATE AVIATION (72.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.02 ans2023
2022
2023
Q1: 0.0 ans
Med: 0.16 ans
Q3: 1.67 ans
Gut-17 pts over 2 years
Im Jahr 2023 liegt unter dem Median der Branche das rückzahlungsfähigkeit von AB CORPORATE AVIATION (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 594.85. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.5x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
594.849
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.513
Liquidity indicators evolution AB CORPORATE AVIATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
251.94
468.622
374.278
327.153
1216.034
498.478
1218.738
594.849
Interest coverage
0.0
0.0
0.0
None
None
None
0.191
0.513
Sector positioning
Liquiditätsquote
594.852023
2021
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das liquiditätsquote von AB CORPORATE AVIATION (594.85). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.51x2023
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Gut
Im Jahr 2023 liegt über dem Median der Branche das zinsdeckung von AB CORPORATE AVIATION (0.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 23 Tage. Lieferantenfrist: 9 Tage. Das Unternehmen muss 14 Tage Lücke finanzieren. Der WCR repräsentiert 25 Tage Umsatz.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
179 771 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
23 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
9 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
25 j
WCR and payment terms evolution AB CORPORATE AVIATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
181 944 €
58 015 €
125 413 €
0 €
0 €
0 €
190 105 €
179 771 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
24
8
32
0
0
0
15
23
Supplier payment term (days)
14
6
19
0
0
0
7
9
Positioning of AB CORPORATE AVIATION in its sector
Comparison with sector Activités des agences de voyage
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of AB CORPORATE AVIATION is estimated at
631 154 €
(range 330 527€ - 1 535 890€).
With an EBITDA of 328 670€, 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 value2023
80 tx
330k€631k€1535k€
631 154 €Range: 330 527€ - 1 535 890€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
328 670 €×1.6x
Estimation533 272 €
209 744€ - 1 509 137€
Revenue Multiple30%
2 578 465 €×0.38x
Estimation982 426 €
624 322€ - 1 452 644€
Net Income Multiple20%
247 776 €×1.4x
Estimation348 951 €
191 794€ - 1 727 642€
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 AB CORPORATE AVIATION with other companies in the same sector:
Frequently asked questions about AB CORPORATE AVIATION
What is the revenue of AB CORPORATE AVIATION ?
The revenue of AB CORPORATE AVIATION in 2023 is 2.6 M€.
Is AB CORPORATE AVIATION profitable?
Yes, AB CORPORATE AVIATION generated a net profit of 248 k€ in 2023.
Where is the headquarters of AB CORPORATE AVIATION ?
The headquarters of AB CORPORATE AVIATION is located in PARIS (75016), in the department Paris.
Where to find the tax return of AB CORPORATE AVIATION ?
The tax return of AB CORPORATE AVIATION 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 AB CORPORATE AVIATION operate?
AB CORPORATE AVIATION 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
Rotate your phone to landscape mode to view the chart