Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-06-09 (36 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PARIS (75012), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CALVIN THOMAS : revenue, balance sheet and financial ratios
CALVIN THOMAS is a French company
founded 36 years ago,
specialized in the sector Activités des voyagistes.
Based in PARIS (75012),
this company of category PME
shows in 2023 a net income positive of 36 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CALVIN THOMAS (SIREN 351213764)
Indicator
2023
2022
2021
2020
2019
Revenue
N/C
N/C
N/C
N/C
N/C
Net income
35 725 €
33 585 €
308 912 €
-181 056 €
69 €
EBITDA
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, CALVIN THOMAS generates positive net income of 36 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2023: 69 € -> 36 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
35 725 €
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.
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
94.578%
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
26.643%
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
2019
2020
2021
2022
2023
Debt ratio
10.969
129.045
47.584
140.006
94.578
Financial autonomy
51.782
28.19
46.173
19.727
26.643
Repayment capacity
None
None
None
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
94.582023
2021
2022
2023
Q1: 0.05
Med: 16.69
Q3: 63.56
Watch+21 pts over 3 years
In 2023, the debt ratio of CALVIN THOMAS (94.58) 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
26.64%2023
2021
2022
2023
Q1: 9.56%
Med: 24.06%
Q3: 42.28%
Good-22 pts over 3 years
In 2023, the financial autonomy of CALVIN THOMAS (26.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 230.93. 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
230.925
Liquidity indicators evolution CALVIN THOMAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
Liquidity ratio
598.587
299.839
398.251
250.384
230.925
Interest coverage
None
None
None
None
None
Sector positioning
Liquidity ratio
230.932023
2021
2022
2023
Q1: 118.12
Med: 187.34
Q3: 353.32
Good-18 pts over 3 years
In 2023, the liquidity ratio of CALVIN THOMAS (230.93) 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.
Positioning of CALVIN THOMAS in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of CALVIN THOMAS is estimated at
18 270 €
(range 9 391€ - 68 632€).
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
68 tx
9k€18k€68k€
18 270 €Range: 9 391€ - 68 632€
NAF 5 all-time
Valuation method used
Net Income Multiple
35 725 €
×
0.5x
=18 270 €
Range: 9 392€ - 68 632€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 voyagistes)
Compare CALVIN THOMAS with other companies in the same sector:
The revenue of CALVIN THOMAS is not publicly disclosed (confidential accounts filed with INPI).
Is CALVIN THOMAS profitable?
Yes, CALVIN THOMAS generated a net profit of 36 k€ in 2023.
Where is the headquarters of CALVIN THOMAS ?
The headquarters of CALVIN THOMAS is located in PARIS (75012), in the department Paris.
Where to find the tax return of CALVIN THOMAS ?
The tax return of CALVIN THOMAS 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 CALVIN THOMAS operate?
CALVIN THOMAS operates in the sector Activités des voyagistes (NAF code 79.12Z). 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