ER AVIATION MAYOTTE SARL : revenue, balance sheet and financial ratios

ER AVIATION MAYOTTE SARL is a French company founded 30 years ago, specialized in the sector Activités des agences de voyage. Based in MAMOUDZOU (97600), this company of category PME shows in 2017 a revenue of 387 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ER AVIATION MAYOTTE SARL (SIREN 094136629)
Indicator 2017 2016 2015
Revenue 387 049 € 351 956 € 387 573 €
Net income -73 181 € -42 836 € -46 700 €
EBITDA -476 € -12 114 € -1 473 €
Net margin -18.9% -12.2% -12.0%

Revenue and income statement

In 2017, ER AVIATION MAYOTTE SARL achieves revenue of 387 k€. Activity remains stable over the period (CAGR: -0.1%). Vs 2016: +10%. After deducting consumption (1 k€), gross margin stands at 386 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -476 €, representing -0.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -73 k€ (-18.9% of revenue), which will impact equity.

Revenue (2017) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

387 049 €

Gross margin (2017) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

386 033 €

EBITDA (2017) ?
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

-476 €

EBIT (2017) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-72 523 €

Net income (2017) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-73 181 €

EBITDA margin (2017) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-0.1%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 33.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.

Debt ratio (2017) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

39.97%

Financial autonomy (2017) ?
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

21.226%

Cash flow / Revenue (2017) ?
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

0.837%

Repayment capacity (2017) ?
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

33.908

Asset age ratio (2017) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

20.7%

Solvency indicators evolution
ER AVIATION MAYOTTE SARL

Sector positioning

Debt ratio
39.97 2017
2015
2016
2017
Q1: 0.0
Med: 6.62
Q3: 47.32
Average +18 pts over 3 years

In 2017, the debt ratio of ER AVIATION MAYOTTE SARL (39.97) 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
21.23% 2017
2015
2016
2017
Q1: 8.3%
Med: 22.08%
Q3: 41.15%
Average -20 pts over 3 years

In 2017, the financial autonomy of ER AVIATION MAYOTTE SARL (21.2%) 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
33.91 years 2017
2015
2016
2017
Q1: 0.0 years
Med: 0.01 years
Q3: 0.97 years
Watch +51 pts over 3 years

In 2017, the repayment capacity of ER AVIATION MAYOTTE SARL (33.91) 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 133.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2017) ?
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

133.719

Interest coverage (2017) ?
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

-138.235

Liquidity indicators evolution
ER AVIATION MAYOTTE SARL

Sector positioning

Liquidity ratio
133.72 2017
2015
2016
2017
Q1: 106.33
Med: 140.11
Q3: 212.43
Average -9 pts over 3 years

In 2017, the liquidity ratio of ER AVIATION MAYOTTE SARL (133.72) 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
-138.24x 2017
2015
2016
2017
Q1: 0.0x
Med: 0.04x
Q3: 3.92x
Watch

In 2017, the interest coverage of ER AVIATION MAYOTTE SARL (-138.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.

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: 265 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 837 days. Excellent situation: suppliers finance 572 days of the operating cycle (retail model). Overall, WCR represents 235 days of revenue, i.e. 253 k€ to permanently finance. Notable WCR improvement over the period (-35%), freeing up cash.

Operating WCR (2017) ?
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

252 770 €

Customer credit (2017) ?
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

265 j

Supplier credit (2017) ?
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

837 j

Inventory turnover (2017) ?
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 (2017) ?
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

235 j

WCR and payment terms evolution
ER AVIATION MAYOTTE SARL

Positioning of ER AVIATION MAYOTTE SARL 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 ER AVIATION MAYOTTE SARL is estimated at 147 470 € (range 93 715€ - 218 053€). The price/revenue ratio is 0.38x (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 value 2017
80 tx
93k€ 147k€ 218k€
147 470 € Range: 93 715€ - 218 053€
NAF 5 all-time

Valuation method used

Revenue Multiple
387 049 € × 0.38x = 147 470 €
Range: 93 716€ - 218 054€

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 ER AVIATION MAYOTTE SARL with other companies in the same sector:

Frequently asked questions about ER AVIATION MAYOTTE SARL

What is the revenue of ER AVIATION MAYOTTE SARL ?

The revenue of ER AVIATION MAYOTTE SARL in 2017 is 387 k€.

Is ER AVIATION MAYOTTE SARL profitable?

ER AVIATION MAYOTTE SARL recorded a net loss in 2017.

Where is the headquarters of ER AVIATION MAYOTTE SARL ?

The headquarters of ER AVIATION MAYOTTE SARL is located in MAMOUDZOU (97600), in the department Mayotte.

Where to find the tax return of ER AVIATION MAYOTTE SARL ?

The tax return of ER AVIATION MAYOTTE SARL 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 ER AVIATION MAYOTTE SARL operate?

ER AVIATION MAYOTTE SARL 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.