Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2021-09-01 (4 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: BEZOUCE (30320), Gard
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BON VOYAGE USA : revenue, balance sheet and financial ratios
BON VOYAGE USA is a French company
founded 4 years ago,
specialized in the sector Activités des agences de voyage.
Based in BEZOUCE (30320),
this company of category PME
shows in 2022 a revenue of 39 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BON VOYAGE USA (SIREN 903083384)
Indicator
2023
2022
Revenue
N/C
39 148 €
Net income
14 362 €
-14 991 €
EBITDA
N/C
-14 217 €
Net margin
N/C
-38.3%
Revenue and income statement
In 2023, BON VOYAGE USA generates positive net income of 14 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 362 €
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 119%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 12%. 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
119.165%
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
12.118%
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
2022
2023
Debt ratio
277.167
119.165
Financial autonomy
8.899
12.118
Repayment capacity
-2.775
None
Cash flow / Revenue
-38.293%
None%
Sector positioning
Debt ratio
119.172023
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Watch
In 2023, the debt ratio of BON VOYAGE USA (119.17) 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
12.12%2023
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Average
In 2023, the financial autonomy of BON VOYAGE USA (12.1%) 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
-2.77 years2022
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Excellent
In 2022, the repayment capacity of BON VOYAGE USA (-2.77) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 57.36. 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
57.364
Liquidity indicators evolution BON VOYAGE USA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
Liquidity ratio
54.477
57.364
Interest coverage
-3.517
None
Sector positioning
Liquidity ratio
57.362023
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Watch+12 pts over 2 years
In 2023, the liquidity ratio of BON VOYAGE USA (57.36) 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.
Interest coverage
-3.52x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.57x
Average
In 2022, the interest coverage of BON VOYAGE USA (-3.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 BON VOYAGE USA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
Operating WCR
41 022 €
0 €
Inventory turnover (days)
0
0
Customer payment term (days)
103
0
Supplier payment term (days)
41
0
Positioning of BON VOYAGE USA 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 BON VOYAGE USA is estimated at
20 226 €
(range 11 117€ - 100 140€).
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
11k€20k€100k€
20 226 €Range: 11 117€ - 100 140€
NAF 5 all-time
Valuation method used
Net Income Multiple
14 362 €
×
1.4x
=20 226 €
Range: 11 117€ - 100 140€
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 BON VOYAGE USA with other companies in the same sector:
Yes, BON VOYAGE USA generated a net profit of 14 k€ in 2023.
Where is the headquarters of BON VOYAGE USA ?
The headquarters of BON VOYAGE USA is located in BEZOUCE (30320), in the department Gard.
Where to find the tax return of BON VOYAGE USA ?
The tax return of BON VOYAGE USA 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 BON VOYAGE USA operate?
BON VOYAGE USA 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