Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1992-05-05 (34 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: PARIS (75007), Paris
ALLEES VENUES : revenue, balance sheet and financial ratios
ALLEES VENUES is a French company
founded 34 years ago,
specialized in the sector Activités des agences de voyage.
Based in PARIS (75007),
this company of category PME
shows in 2023 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALLEES VENUES (SIREN 385377908)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 596 887 €
3 601 178 €
1 365 099 €
935 790 €
3 007 666 €
2 772 328 €
2 870 964 €
2 572 463 €
Net income
1 046 864 €
751 081 €
113 809 €
-71 948 €
403 127 €
291 292 €
305 747 €
310 484 €
EBITDA
1 611 697 €
879 090 €
-77 106 €
-365 631 €
645 049 €
420 171 €
603 597 €
559 355 €
Net margin
18.7%
20.9%
8.3%
-7.7%
13.4%
10.5%
10.6%
12.1%
Revenue and income statement
In 2023, ALLEES VENUES achieves revenue of 5.6 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +11.7%. Vs 2022, growth of +55% (3.6 M€ -> 5.6 M€). After deducting consumption (0 €), gross margin stands at 5.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.6 M€, representing 28.8% of revenue. Positive scissor effect: EBITDA margin improves by +4.4 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 1.0 M€, i.e. 18.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 596 887 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 596 887 €
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
1 611 697 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 608 451 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 046 864 €
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
28.8%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
35.284%
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
29.983%
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
18.791%
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
0.776
Asset age ratio (2023)
?
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
Debt ratio
0.143
0.0
0.0
13.206
15.57
227.42
82.249
35.284
Financial autonomy
41.835
44.364
49.704
39.216
44.428
13.653
23.159
29.983
Repayment capacity
0.004
0.0
0.0
0.608
-1.084
12.682
1.478
0.776
Cash flow / Revenue
13.537%
13.813%
10.965%
14.252%
-24.594%
5.332%
19.573%
18.791%
Sector positioning
Debt ratio
35.282023
2021
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average-15 pts over 3 years
In 2023, the debt ratio of ALLEES VENUES (35.28) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
29.98%2023
2021
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Good+24 pts over 3 years
In 2023, the financial autonomy of ALLEES VENUES (30.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.78 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Average-15 pts over 3 years
In 2023, the repayment capacity of ALLEES VENUES (0.78) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 159.66. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
159.656
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
1.449
Liquidity indicators evolution ALLEES VENUES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
162.93
174.4
194.505
166.165
177.16
159.739
160.865
159.656
Interest coverage
11.747
9.177
0.311
0.133
-1.355
-8.595
1.627
1.449
Sector positioning
Liquidity ratio
159.662023
2021
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Good+11 pts over 3 years
In 2023, the liquidity ratio of ALLEES VENUES (159.66) 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
1.45x2023
2021
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Good+36 pts over 3 years
In 2023, the interest coverage of ALLEES VENUES (1.4x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 189 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 436 days. Excellent situation: suppliers finance 247 days of the operating cycle (retail model). Overall, WCR represents 12 days of revenue, i.e. 181 k€ to permanently finance. Notable WCR improvement over the period (-33%), freeing up cash.
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
180 723 €
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
189 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
436 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
12 j
WCR and payment terms evolution ALLEES VENUES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
269 954 €
453 526 €
1 178 628 €
1 396 008 €
-1 128 638 €
-603 892 €
29 962 €
180 723 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
168
171
240
287
86
201
174
189
Supplier payment term (days)
1100
385
284
756
163
233
691
436
Positioning of ALLEES VENUES 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 ALLEES VENUES is estimated at
2 242 112 €
(range 1 082 878€ - 6 105 990€).
With an EBITDA of 1 611 697€, 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
1082k€2242k€6105k€
2 242 112 €Range: 1 082 878€ - 6 105 990€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 611 697 €×1.6x
Estimation2 615 004 €
1 028 519€ - 7 400 347€
Revenue Multiple30%
5 596 887 €×0.38x
Estimation2 132 481 €
1 355 170€ - 3 153 149€
Net Income Multiple20%
1 046 864 €×1.4x
Estimation1 474 332 €
810 339€ - 7 299 359€
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 ALLEES VENUES with other companies in the same sector:
Yes, ALLEES VENUES generated a net profit of 1.0 M€ in 2023.
Where is the headquarters of ALLEES VENUES ?
The headquarters of ALLEES VENUES is located in PARIS (75007), in the department Paris.
Where to find the tax return of ALLEES VENUES ?
The tax return of ALLEES VENUES 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 ALLEES VENUES operate?
ALLEES VENUES 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