Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-12-04 (16 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: LYON (69002), Rhone
CHEVAL D'AVENTURE : revenue, balance sheet and financial ratios
CHEVAL D'AVENTURE is a French company
founded 16 years ago,
specialized in the sector Activités des agences de voyage.
Based in LYON (69002),
this company of category PME
shows in 2022 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHEVAL D'AVENTURE (SIREN 518925318)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
3 527 655 €
1 123 759 €
N/C
N/C
N/C
N/C
Net income
117 798 €
9 386 €
-159 339 €
-85 702 €
2 407 €
24 802 €
20 078 €
EBITDA
N/C
9 367 €
-105 478 €
N/C
N/C
N/C
N/C
Net margin
N/C
0.3%
-14.2%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, CHEVAL D'AVENTURE generates positive net income of 118 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 20 k€ -> 118 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
117 798 €
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 22%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 17%. 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
22.306%
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
17.112%
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
2018
2019
2020
2022
2023
Debt ratio
0.0
0.027
0.036
0.038
100.515
38.437
22.306
Financial autonomy
27.562
25.079
21.07
18.144
13.841
14.413
17.112
Repayment capacity
None
None
None
None
-1.6
59.309
None
Cash flow / Revenue
None%
None%
None%
None%
-10.307%
0.07%
None%
Sector positioning
Debt ratio
22.312023
2020
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average-23 pts over 3 years
In 2023, the debt ratio of CHEVAL D'AVENTURE (22.31) 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
17.11%2023
2020
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Average
In 2023, the financial autonomy of CHEVAL D'AVENTURE (17.1%) 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
59.31 years2022
2020
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Watch+51 pts over 2 years
In 2022, the repayment capacity of CHEVAL D'AVENTURE (59.31) 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 328.94. 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
328.94
Liquidity indicators evolution CHEVAL D'AVENTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
396.055
380.945
317.686
474.461
181.153
322.704
328.94
Interest coverage
None
None
None
None
0.0
11.605
None
Sector positioning
Liquidity ratio
328.942023
2020
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Excellent+18 pts over 3 years
In 2023, the liquidity ratio of CHEVAL D'AVENTURE (328.94) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
11.61x2022
2020
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.57x
Excellent+25 pts over 2 years
In 2022, the interest coverage of CHEVAL D'AVENTURE (11.6x) 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 (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 CHEVAL D'AVENTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
-731 073 €
-315 372 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
72
0
Supplier payment term (days)
0
0
0
0
7
45
0
Positioning of CHEVAL D'AVENTURE 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 CHEVAL D'AVENTURE is estimated at
165 898 €
(range 91 183€ - 821 357€).
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
91k€165k€821k€
165 898 €Range: 91 183€ - 821 357€
NAF 5 all-time
Valuation method used
Net Income Multiple
117 798 €
×
1.4x
=165 899 €
Range: 91 183€ - 821 358€
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 CHEVAL D'AVENTURE with other companies in the same sector:
Frequently asked questions about CHEVAL D'AVENTURE
What is the revenue of CHEVAL D'AVENTURE ?
The revenue of CHEVAL D'AVENTURE in 2022 is 3.5 M€.
Is CHEVAL D'AVENTURE profitable?
Yes, CHEVAL D'AVENTURE generated a net profit of 118 k€ in 2023.
Where is the headquarters of CHEVAL D'AVENTURE ?
The headquarters of CHEVAL D'AVENTURE is located in LYON (69002), in the department Rhone.
Where to find the tax return of CHEVAL D'AVENTURE ?
The tax return of CHEVAL D'AVENTURE 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 CHEVAL D'AVENTURE operate?
CHEVAL D'AVENTURE 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