CONTINENTS INSOLITES FRANCE : revenue, balance sheet and financial ratios
CONTINENTS INSOLITES FRANCE is a French company
founded 26 years ago,
specialized in the sector Activités des voyagistes.
Based in LYON (69006),
this company of category PME
shows in 2024 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONTINENTS INSOLITES FRANCE (SIREN 429956907)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 416 568 €
4 823 805 €
4 258 575 €
N/C
N/C
3 518 836 €
3 246 418 €
2 864 468 €
3 052 024 €
Net income
155 697 €
89 581 €
57 464 €
176 691 €
-128 926 €
116 078 €
61 145 €
31 239 €
-154 798 €
EBITDA
60 040 €
9 307 €
31 182 €
N/C
N/C
105 531 €
41 470 €
44 497 €
16 757 €
Net margin
2.9%
1.9%
1.3%
N/C
N/C
3.3%
1.9%
1.1%
-5.1%
Revenue and income statement
In 2024, CONTINENTS INSOLITES FRANCE achieves revenue of 5.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.4%. Vs 2023, growth of +12% (4.8 M€ -> 5.4 M€). After deducting consumption (0 €), gross margin stands at 5.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 60 k€, representing 1.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 156 k€, i.e. 2.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 416 568 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 416 568 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
60 040 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
52 400 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
155 697 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.1%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
51.662%
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
24.154%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
3.111%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
2.627
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CONTINENTS INSOLITES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-0.05
-0.042
-0.106
-0.364
232.48
168.807
143.433
94.221
51.662
Financial autonomy
-39.163
-37.959
-19.91
-5.4
17.538
24.088
21.334
25.778
24.154
Repayment capacity
0.007
0.002
0.0
0.0
None
None
25.902
6.238
2.627
Cash flow / Revenue
0.613%
1.642%
2.418%
3.284%
None%
None%
0.794%
2.194%
3.111%
Sector positioning
Debt ratio
51.662024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Average
In 2024, the debt ratio of CONTINENTS INSOLITES FRANCE (51.66) 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
24.15%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Good
In 2024, the financial autonomy of CONTINENTS INSOLITES FRANCE (24.1%) 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
2.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Watch
In 2024, the repayment capacity of CONTINENTS INSOLITES FRANCE (2.63) 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 123.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 15.5x. Operating income very largely covers interest expenses: high safety margin.
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
123.008
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
15.521
Liquidity indicators evolution CONTINENTS INSOLITES FRANCE
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
55.765
41.394
63.599
64.536
244.959
265.467
171.243
159.621
123.008
Interest coverage
640.795
6.252
5.423
1.368
None
None
76.195
128.871
15.521
Sector positioning
Liquidity ratio
123.012024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Average-15 pts over 3 years
In 2024, the liquidity ratio of CONTINENTS INSOLITES FRANCE (123.01) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
15.52x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Excellent
In 2024, the interest coverage of CONTINENTS INSOLITES FRANCE (15.5x) 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. Average customer payment term: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 14 days of revenue, i.e. 211 k€ to permanently finance. Over 2016-2024, WCR increased by +180%, requiring additional financing.
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
210 867 €
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
22 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
52 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
14 j
WCR and payment terms evolution CONTINENTS INSOLITES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-265 038 €
-92 895 €
-217 640 €
-170 206 €
0 €
0 €
1 189 633 €
1 081 787 €
210 867 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
3
10
10
9
0
0
15
6
22
Supplier payment term (days)
22
42
38
19
0
0
28
25
52
Positioning of CONTINENTS INSOLITES FRANCE in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of CONTINENTS INSOLITES FRANCE is estimated at
362 243 €
(range 164 313€ - 1 018 364€).
With an EBITDA of 60 040€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.15x
(conservative valuation).
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
68 tx
164k€362k€1018k€
362 243 €Range: 164 313€ - 1 018 364€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
60 040 €×3.6x
Estimation217 339 €
52 682€ - 527 686€
Revenue Multiple30%
5 416 568 €×0.15x
Estimation792 162 €
432 619€ - 2 315 662€
Net Income Multiple20%
155 697 €×0.5x
Estimation79 626 €
40 930€ - 299 114€
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 CONTINENTS INSOLITES FRANCE with other companies in the same sector:
Frequently asked questions about CONTINENTS INSOLITES FRANCE
What is the revenue of CONTINENTS INSOLITES FRANCE ?
The revenue of CONTINENTS INSOLITES FRANCE in 2024 is 5.4 M€.
Is CONTINENTS INSOLITES FRANCE profitable?
Yes, CONTINENTS INSOLITES FRANCE generated a net profit of 156 k€ in 2024.
Where is the headquarters of CONTINENTS INSOLITES FRANCE ?
The headquarters of CONTINENTS INSOLITES FRANCE is located in LYON (69006), in the department Rhone.
Where to find the tax return of CONTINENTS INSOLITES FRANCE ?
The tax return of CONTINENTS INSOLITES FRANCE 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 CONTINENTS INSOLITES FRANCE operate?
CONTINENTS INSOLITES FRANCE 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