Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-01-01 (41 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PROVINS (77160), Seine-et-Marne
ALBA VOYAGES : revenue, balance sheet and financial ratios
ALBA VOYAGES is a French company
founded 41 years ago,
specialized in the sector Activités des voyagistes.
Based in PROVINS (77160),
this company of category PME
shows in 2024 a revenue of 4.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALBA VOYAGES (SIREN 332137587)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 279 298 €
3 945 781 €
3 067 346 €
903 591 €
770 355 €
3 325 020 €
3 152 282 €
2 015 363 €
1 730 697 €
Net income
72 530 €
1 288 €
-109 849 €
261 081 €
-75 581 €
51 211 €
-25 150 €
-16 568 €
14 874 €
EBITDA
70 897 €
1 940 €
-147 695 €
192 271 €
-191 663 €
-24 617 €
-33 860 €
-45 453 €
15 764 €
Net margin
1.7%
0.0%
-3.6%
28.9%
-9.8%
1.5%
-0.8%
-0.8%
0.9%
Revenue and income statement
Im Jahr 2024 erzielt ALBA VOYAGES einen Umsatz von 4.3 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +12.0%. Vs 2023: +8%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 4.3 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 71 k€, was 1.7% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 73 k€, d.h. 1.7% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 279 298 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 279 298 €
EBITDA (2024)
?
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
70 897 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 530 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
72 530 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.7%
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 28%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 0.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 1.7% des Umsatzes.
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
1.245%
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
28.133%
Cash flow / Revenue (2024)
?
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
1.661%
Repayment capacity (2024)
?
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
0.082
Solvency indicators evolution ALBA VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
2.934
0.152
5.274
0.007
29.544
2.854
1.778
1.245
Financial autonomy
33.06
28.875
18.28
24.14
20.374
29.885
27.153
18.17
28.133
Repayment capacity
0.0
-0.481
-0.023
0.312
0.0
0.595
-0.104
4.468
0.082
Cash flow / Revenue
0.827%
-0.883%
-0.55%
1.616%
-21.151%
18.991%
-3.526%
0.04%
1.661%
Sector positioning
Verschuldungsgrad
1.252024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Gut
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von ALBA VOYAGES (1.25). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
28.13%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Gut
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von ALBA VOYAGES (28.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.08 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.14 ans
Q3: 1.44 ans
Gut+15 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von ALBA VOYAGES (0.1 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 124.98. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
124.982
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution ALBA 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
178.49
111.241
112.306
115.763
113.32
158.277
117.074
108.914
124.982
Interest coverage
2.962
0.0
0.0
-0.032
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
124.982024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Average
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von ALBA VOYAGES (124.98). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von ALBA VOYAGES (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 46 Tage. Lieferantenfrist: 17 Tage. Das Unternehmen muss 29 Tage Lücke finanzieren. Der WCR repräsentiert 28 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-54%), Freisetzung von Liquidität.
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
328 351 €
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
46 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
17 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 in days of revenue (2024)
?
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
28 j
WCR and payment terms evolution ALBA 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
721 528 €
543 765 €
673 075 €
463 574 €
-25 414 €
647 396 €
566 447 €
518 515 €
328 351 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
54
74
64
7
165
66
78
46
Supplier payment term (days)
96
83
58
33
32
80
38
38
17
Positioning of ALBA VOYAGES in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of ALBA VOYAGES is estimated at
323 490 €
(range 137 453€ - 888 260€).
With an EBITDA of 70 897€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.15x
(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
68 tx
137k€323k€888k€
323 490 €Range: 137 453€ - 888 260€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
70 897 €×3.6x
Estimation256 640 €
62 209€ - 623 107€
Revenue Multiple30%
4 279 298 €×0.15x
Estimation625 839 €
341 786€ - 1 829 463€
Net Income Multiple20%
72 530 €×0.5x
Estimation37 093 €
19 067€ - 139 339€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 voyagistes)
Compare ALBA VOYAGES with other companies in the same sector:
Yes, ALBA VOYAGES generated a net profit of 73 k€ in 2024.
Where is the headquarters of ALBA VOYAGES ?
The headquarters of ALBA VOYAGES is located in PROVINS (77160), in the department Seine-et-Marne.
Where to find the tax return of ALBA VOYAGES ?
The tax return of ALBA 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 ALBA VOYAGES operate?
ALBA VOYAGES operates in the sector Activités des voyagistes (NAF code 79.12Z). 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