Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-08-13 (24 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: VOISINS-LE-BRETONNEUX (78960), Yvelines
AGIS VOYAGES : revenue, balance sheet and financial ratios
AGIS VOYAGES is a French company
founded 24 years ago,
specialized in the sector Activités des agences de voyage.
Based in VOISINS-LE-BRETONNEUX (78960),
this company of category PME
shows in 2023 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGIS VOYAGES (SIREN 438891756)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 893 012 €
2 637 085 €
1 617 660 €
1 294 030 €
3 441 476 €
2 406 112 €
2 344 071 €
2 179 483 €
Net income
264 220 €
451 475 €
274 498 €
120 946 €
-97 402 €
531 331 €
531 348 €
259 976 €
300 782 €
EBITDA
N/C
797 591 €
152 719 €
98 404 €
-355 076 €
804 270 €
585 489 €
566 706 €
441 426 €
Net margin
N/C
11.6%
10.4%
7.5%
-7.5%
15.4%
22.1%
11.1%
13.8%
Revenue and income statement
In 2024, AGIS VOYAGES generates positive net income of 264 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 301 k€ -> 264 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
264 220 €
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
The debt ratio (= Financial debt / Equity x 100) stands at 4%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.155%
Financial autonomy (2024)
?
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
44.493%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
46.03
64.174
36.545
0.0
4.562
1.753
4.102
3.784
4.155
Financial autonomy
25.121
24.238
30.708
50.236
59.985
55.265
40.167
40.959
44.493
Repayment capacity
1.413
1.942
0.92
0.0
-0.479
0.0
0.366
0.165
None
Cash flow / Revenue
15.664%
14.908%
22.106%
13.18%
-12.322%
3.957%
8.485%
14.291%
None%
Sector positioning
Debt ratio
4.162024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Good
In 2024, the debt ratio of AGIS VOYAGES (4.16) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
44.49%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of AGIS VOYAGES (44.5%) 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
0.17 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Good
In 2023, the repayment capacity of AGIS VOYAGES (0.17) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 164.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
164.261
Liquidity indicators evolution AGIS VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
130.848
138.585
144.557
158.315
187.658
170.288
144.711
151.339
164.261
Interest coverage
7.397
1.06
1.23
0.514
-0.165
0.056
0.042
0.061
None
Sector positioning
Liquidity ratio
164.262024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Good+15 pts over 3 years
In 2024, the liquidity ratio of AGIS VOYAGES (164.26) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.06x2023
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Average-16 pts over 2 years
In 2023, the interest coverage of AGIS VOYAGES (0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
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
0 €
Customer credit (2024)
?
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
0 j
Supplier credit (2024)
?
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
0 j
Inventory turnover (2024)
?
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 and payment terms evolution AGIS VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 107 451 €
1 964 613 €
1 992 020 €
1 762 999 €
667 745 €
1 498 600 €
2 174 013 €
3 033 980 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
361
315
299
160
133
258
342
286
0
Supplier payment term (days)
883
849
848
399
288
327
552
567
0
Positioning of AGIS VOYAGES 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 AGIS VOYAGES is estimated at
372 109 €
(range 204 523€ - 1 842 299€).
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
204k€372k€1842k€
372 109 €Range: 204 523€ - 1 842 299€
NAF 5 all-time
Valuation method used
Net Income Multiple
264 220 €
×
1.4x
=372 109 €
Range: 204 523€ - 1 842 299€
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 AGIS VOYAGES with other companies in the same sector:
Yes, AGIS VOYAGES generated a net profit of 264 k€ in 2024.
Where is the headquarters of AGIS VOYAGES ?
The headquarters of AGIS VOYAGES is located in VOISINS-LE-BRETONNEUX (78960), in the department Yvelines.
Where to find the tax return of AGIS VOYAGES ?
The tax return of AGIS 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 AGIS VOYAGES operate?
AGIS 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
Rotate your phone to landscape mode to view the chart