Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-01-01 (37 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: LE BONO (56400), Morbihan
AURAY VOYAGES : revenue, balance sheet and financial ratios
AURAY VOYAGES is a French company
founded 37 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in LE BONO (56400),
this company of category PME
shows in 2023 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AURAY VOYAGES (SIREN 348989591)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
5 819 541 €
N/C
N/C
N/C
N/C
N/C
N/C
2 238 255 €
1 877 873 €
Net income
183 030 €
435 456 €
988 566 €
148 242 €
36 749 €
119 758 €
174 343 €
100 363 €
93 821 €
128 248 €
EBITDA
N/C
801 083 €
N/C
N/C
N/C
N/C
N/C
N/C
375 089 €
254 792 €
Net margin
N/C
7.5%
N/C
N/C
N/C
N/C
N/C
N/C
4.2%
6.8%
Revenue and income statement
In 2024, AURAY VOYAGES generates positive net income of 183 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 128 k€ -> 183 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
183 030 €
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 319%. 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 21%. The balance between equity and debt is satisfactory.
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
319.052%
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
21.416%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
116.331
164.261
254.061
222.693
178.878
194.324
115.19
62.535
180.809
319.052
Financial autonomy
29.346
31.704
23.597
24.809
28.379
26.746
33.053
45.123
24.84
21.416
Repayment capacity
1.278
-10.61
None
None
None
None
None
None
3.363
None
Cash flow / Revenue
35.506%
-5.436%
None%
None%
None%
None%
None%
None%
11.081%
None%
Sector positioning
Debt ratio
319.052024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Watch+8 pts over 3 years
In 2024, the debt ratio of AURAY VOYAGES (319.05) 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
21.42%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Average-34 pts over 3 years
In 2024, the financial autonomy of AURAY VOYAGES (21.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
3.36 years2023
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.57 years
Watch
In 2023, the repayment capacity of AURAY VOYAGES (3.36) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 269.29. 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
269.286
Liquidity indicators evolution AURAY VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
95.829
259.765
246.38
234.677
209.859
246.024
160.849
159.95
96.48
269.286
Interest coverage
182.144
154.075
None
None
None
None
None
None
5.366
None
Sector positioning
Liquidity ratio
269.292024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Good+29 pts over 3 years
In 2024, the liquidity ratio of AURAY VOYAGES (269.29) 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
5.37x2023
2023
Q1: -0.09x
Med: 0.06x
Q3: 3.1x
Excellent
In 2023, the interest coverage of AURAY VOYAGES (5.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 AURAY VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-519 138 €
-82 905 €
0 €
0 €
0 €
0 €
0 €
0 €
-83 219 €
0 €
Inventory turnover (days)
1
1
0
0
0
0
0
0
2
0
Customer payment term (days)
27
16
0
0
0
0
0
261
21
0
Supplier payment term (days)
27
35
0
0
0
0
0
230
85
0
Positioning of AURAY VOYAGES in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of AURAY VOYAGES is estimated at
463 848 €
(range 135 066€ - 1 005 631€).
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
85 tx
135k€463k€1005k€
463 848 €Range: 135 066€ - 1 005 631€
NAF 5 all-time
Valuation method used
Net Income Multiple
183 030 €
×
2.5x
=463 849 €
Range: 135 067€ - 1 005 632€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare AURAY VOYAGES with other companies in the same sector:
Yes, AURAY VOYAGES generated a net profit of 183 k€ in 2024.
Where is the headquarters of AURAY VOYAGES ?
The headquarters of AURAY VOYAGES is located in LE BONO (56400), in the department Morbihan.
Where to find the tax return of AURAY VOYAGES ?
The tax return of AURAY 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 AURAY VOYAGES operate?
AURAY VOYAGES operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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