Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-06-25 (35 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: ANTONY (92160), Hauts-de-Seine
ANTONY M'VOYAGES : revenue, balance sheet and financial ratios
ANTONY M'VOYAGES is a French company
founded 35 years ago,
specialized in the sector Activités des agences de voyage.
Based in ANTONY (92160),
this company of category PME
shows in 2017 a revenue of 410 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTONY M'VOYAGES (SIREN 378475537)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
410 048 €
357 779 €
Net income
41 647 €
-10 777 €
31 750 €
-87 900 €
30 240 €
53 057 €
30 417 €
EBITDA
N/C
N/C
N/C
N/C
N/C
62 693 €
39 042 €
Net margin
N/C
N/C
N/C
N/C
N/C
12.9%
8.5%
Revenue and income statement
In 2023, ANTONY M'VOYAGES generates positive net income of 42 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 30 k€ -> 42 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 647 €
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 166%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
166.406%
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
5.467%
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
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
55.269
784.681
437.444
805.341
166.406
Financial autonomy
19.324
17.154
4.846
1.577
3.154
11.046
5.467
Repayment capacity
0.0
0.0
None
None
None
None
None
Cash flow / Revenue
9.094%
13.313%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
166.412023
2021
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Watch
In 2023, the debt ratio of ANTONY M'VOYAGES (166.41) 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
5.47%2023
2021
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Average
In 2023, the financial autonomy of ANTONY M'VOYAGES (5.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 109.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
109.578
Liquidity indicators evolution ANTONY M'VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
119.867
116.499
104.877
100.422
111.048
None
109.578
Interest coverage
1.05
0.274
None
None
None
None
None
Sector positioning
Liquidity ratio
109.582023
2021
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Watch
In 2023, the liquidity ratio of ANTONY M'VOYAGES (109.58) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 (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
0 €
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
0 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
0 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 and payment terms evolution ANTONY M'VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
280 069 €
358 279 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
407
455
0
0
0
0
0
Supplier payment term (days)
1894
2567
0
0
0
0
0
Positioning of ANTONY M'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 ANTONY M'VOYAGES is estimated at
58 652 €
(range 32 237€ - 290 387€).
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
32k€58k€290k€
58 652 €Range: 32 237€ - 290 387€
NAF 5 all-time
Valuation method used
Net Income Multiple
41 647 €
×
1.4x
=58 653 €
Range: 32 237€ - 290 388€
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 ANTONY M'VOYAGES with other companies in the same sector:
The revenue of ANTONY M'VOYAGES in 2017 is 410 k€.
Is ANTONY M'VOYAGES profitable?
Yes, ANTONY M'VOYAGES generated a net profit of 42 k€ in 2023.
Where is the headquarters of ANTONY M'VOYAGES ?
The headquarters of ANTONY M'VOYAGES is located in ANTONY (92160), in the department Hauts-de-Seine.
Where to find the tax return of ANTONY M'VOYAGES ?
The tax return of ANTONY M'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 ANTONY M'VOYAGES operate?
ANTONY M'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