Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-07-15 (44 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: SAINT-PAULIEN (43350), Haute-Loire
BERGER VOYAGES : revenue, balance sheet and financial ratios
BERGER VOYAGES is a French company
founded 44 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in SAINT-PAULIEN (43350),
this company of category PME
shows in 2022 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BERGER VOYAGES (SIREN 322622929)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 593 078 €
N/C
N/C
N/C
N/C
N/C
2 068 949 €
Net income
497 433 €
261 548 €
98 614 €
136 422 €
126 980 €
102 009 €
66 258 €
73 348 €
48 198 €
EBITDA
N/C
N/C
366 372 €
N/C
N/C
N/C
N/C
N/C
149 263 €
Net margin
N/C
N/C
2.1%
N/C
N/C
N/C
N/C
N/C
2.3%
Revenue and income statement
In 2024, BERGER VOYAGES generates positive net income of 497 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 48 k€ -> 497 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
497 433 €
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 100%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. 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
100.003%
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
37.502%
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
55.153
33.464
27.483
23.72
67.835
197.634
189.347
146.447
100.003
Financial autonomy
52.371
60.982
60.79
49.423
45.64
28.777
28.251
29.758
37.502
Repayment capacity
2.029
None
None
None
None
None
5.866
None
None
Cash flow / Revenue
7.344%
None%
None%
None%
None%
None%
6.621%
None%
None%
Sector positioning
Debt ratio
100.02024
2022
2023
2024
Q1: 1.2
Med: 27.55
Q3: 86.61
Average
In 2024, the debt ratio of BERGER VOYAGES (100.00) 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
37.5%2024
2022
2023
2024
Q1: 15.62%
Med: 35.91%
Q3: 57.37%
Good+7 pts over 3 years
In 2024, the financial autonomy of BERGER VOYAGES (37.5%) 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
5.87 years2022
2022
Q1: 0.0 years
Med: 0.29 years
Q3: 2.64 years
Watch
In 2022, the repayment capacity of BERGER VOYAGES (5.87) 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 249.54. 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
249.536
Liquidity indicators evolution BERGER 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
399.787
434.134
395.823
185.017
326.306
252.575
226.85
216.501
249.536
Interest coverage
1.424
None
None
None
None
None
3.121
None
None
Sector positioning
Liquidity ratio
249.542024
2022
2023
2024
Q1: 118.3
Med: 194.63
Q3: 302.55
Good+8 pts over 3 years
In 2024, the liquidity ratio of BERGER VOYAGES (249.54) 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
3.12x2022
2022
Q1: 0.0x
Med: 0.13x
Q3: 2.89x
Excellent
In 2022, the interest coverage of BERGER VOYAGES (3.1x) 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 BERGER 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
76 386 €
0 €
0 €
0 €
0 €
0 €
745 640 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
6
0
0
Customer payment term (days)
26
289
385
566
0
0
49
0
0
Supplier payment term (days)
17
140
289
315
0
0
25
0
0
Positioning of BERGER VOYAGES in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of BERGER VOYAGES is estimated at
1 260 633 €
(range 367 080€ - 2 733 073€).
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
367k€1260k€2733k€
1 260 633 €Range: 367 080€ - 2 733 073€
NAF 5 all-time
Valuation method used
Net Income Multiple
497 433 €
×
2.5x
=1 260 633 €
Range: 367 080€ - 2 733 073€
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 (Autres transports routiers de voyageurs )
Compare BERGER VOYAGES with other companies in the same sector:
Yes, BERGER VOYAGES generated a net profit of 497 k€ in 2024.
Where is the headquarters of BERGER VOYAGES ?
The headquarters of BERGER VOYAGES is located in SAINT-PAULIEN (43350), in the department Haute-Loire.
Where to find the tax return of BERGER VOYAGES ?
The tax return of BERGER 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 BERGER VOYAGES operate?
BERGER VOYAGES operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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