EUROP VOYAGES 23 : revenue, balance sheet and financial ratios
EUROP VOYAGES 23 is a French company
founded 23 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in GUERET (23000),
this company of category ETI
shows in 2023 a revenue of 8.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUROP VOYAGES 23 (SIREN 443759154)
Indicator
2023
2022
2020
2019
2018
2017
Revenue
8 258 777 €
9 024 895 €
7 818 953 €
N/C
8 979 760 €
9 207 213 €
Net income
116 735 €
-526 458 €
16 162 €
773 €
-144 763 €
128 291 €
EBITDA
-32 543 €
-604 208 €
57 037 €
N/C
-109 669 €
159 938 €
Net margin
1.4%
-5.8%
0.2%
N/C
-1.6%
1.4%
Revenue and income statement
In 2023, EUROP VOYAGES 23 achieves revenue of 8.3 M€. Activity remains stable over the period (CAGR: -1.8%). Slight decline of -8% vs 2022. After deducting consumption (950 k€), gross margin stands at 7.3 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -33 k€, representing -0.4% of revenue. Positive scissor effect: EBITDA margin improves by +6.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 117 k€, i.e. 1.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 258 777 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 308 813 €
EBITDA (2023)
?
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
-32 543 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
188 668 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
116 735 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.4%
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 0%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.096%
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
42.132%
Cash flow / Revenue (2023)
?
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
0.808%
Repayment capacity (2023)
?
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
0.014
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
2017
2018
2019
2020
2022
2023
Debt ratio
20.497
17.472
12.267
50.675
51.634
0.096
Financial autonomy
41.492
48.407
43.905
32.444
32.765
42.132
Repayment capacity
1.339
-4.57
None
5.937
-0.699
0.014
Cash flow / Revenue
2.476%
-0.574%
None%
1.323%
-6.946%
0.808%
Sector positioning
Debt ratio
0.12023
2020
2022
2023
Q1: 0.17
Med: 19.48
Q3: 72.71
Excellent-37 pts over 3 years
In 2023, the debt ratio of EUROP VOYAGES 23 (0.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
42.13%2023
2020
2022
2023
Q1: 17.68%
Med: 35.91%
Q3: 55.55%
Good+15 pts over 3 years
In 2023, the financial autonomy of EUROP VOYAGES 23 (42.1%) 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
0.01 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.01 years
Q3: 1.57 years
Average-25 pts over 3 years
In 2023, the repayment capacity of EUROP VOYAGES 23 (0.01) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 130.07. 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
130.068
Interest coverage (2023)
?
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
-76.348
Liquidity indicators evolution EUROP VOYAGES 23
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
Liquidity ratio
143.074
157.147
143.069
157.784
145.613
130.068
Interest coverage
5.809
-8.489
None
12.727
-3.824
-76.348
Sector positioning
Liquidity ratio
130.072023
2020
2022
2023
Q1: 119.7
Med: 175.15
Q3: 289.47
Average-9 pts over 3 years
In 2023, the liquidity ratio of EUROP VOYAGES 23 (130.07) 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
-76.35x2023
2020
2022
2023
Q1: -0.09x
Med: 0.06x
Q3: 3.1x
Average-50 pts over 3 years
In 2023, the interest coverage of EUROP VOYAGES 23 (-76.3x) 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. Average customer payment term: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The company must finance 3 days of gap between collections and payments. Overall, WCR represents 35 days of revenue, i.e. 812 k€ to permanently finance. Notable WCR improvement over the period (-42%), freeing up cash.
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
812 498 €
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
31 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
28 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 in days of revenue (2023)
?
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
35 j
WCR and payment terms evolution EUROP VOYAGES 23
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
Operating WCR
1 400 509 €
744 243 €
0 €
1 573 173 €
963 137 €
812 498 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
22
20
0
51
34
31
Supplier payment term (days)
57
19
0
76
24
28
Positioning of EUROP VOYAGES 23 in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of EUROP VOYAGES 23 is estimated at
818 458 €
(range 561 293€ - 1 827 180€).
The price/revenue ratio is 0.14x
(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 value2023
85 tx
561k€818k€1827k€
818 458 €Range: 561 293€ - 1 827 180€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
8 258 777 €×0.14x
Estimation1 166 871 €
878 059€ - 2 617 711€
Net Income Multiple20%
116 735 €×2.5x
Estimation295 839 €
86 145€ - 641 383€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare EUROP VOYAGES 23 with other companies in the same sector:
The revenue of EUROP VOYAGES 23 in 2023 is 8.3 M€.
Is EUROP VOYAGES 23 profitable?
Yes, EUROP VOYAGES 23 generated a net profit of 117 k€ in 2023.
Where is the headquarters of EUROP VOYAGES 23 ?
The headquarters of EUROP VOYAGES 23 is located in GUERET (23000), in the department Creuse.
Where to find the tax return of EUROP VOYAGES 23 ?
The tax return of EUROP VOYAGES 23 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 EUROP VOYAGES 23 operate?
EUROP VOYAGES 23 operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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