Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-11-17 (11 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: CAUSSADE (82300), Tarn-et-Garonne
EVAZION : revenue, balance sheet and financial ratios
EVAZION is a French company
founded 11 years ago,
specialized in the sector Activités des agences de voyage.
Based in CAUSSADE (82300),
this company of category PME
shows in 2021 a revenue of 332 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, EVAZION generates positive net income of 28 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 183 €
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 43%. 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 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
42.727%
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
24.199%
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
2021
2023
Debt ratio
321.73
164.478
88.63
74.83
205.54
89.962
42.727
Financial autonomy
3.373
4.516
7.436
5.581
7.912
22.575
24.199
Repayment capacity
23.361
3.97
1.4
5.589
4.815
1.487
None
Cash flow / Revenue
0.275%
1.227%
2.139%
0.388%
10.303%
15.082%
None%
Sector positioning
Debt ratio
42.732023
2020
2021
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average-11 pts over 3 years
In 2023, the debt ratio of EVAZION (42.73) 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
24.2%2023
2020
2021
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Average+19 pts over 3 years
In 2023, the financial autonomy of EVAZION (24.2%) 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
1.49 years2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2021, the repayment capacity of EVAZION (1.49) 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 134.53. 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
134.529
Liquidity indicators evolution EVAZION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
99.972
0.0
151.157
98.711
109.464
298.268
134.529
Interest coverage
-51.145
4.274
0.907
1.417
0.579
0.819
None
Sector positioning
Liquidity ratio
134.532023
2020
2021
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Average+8 pts over 3 years
In 2023, the liquidity ratio of EVAZION (134.53) 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
0.82x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.81x
Excellent
In 2021, the interest coverage of EVAZION (0.8x) 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 EVAZION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
198 258 €
-169 784 €
-114 840 €
40 120 €
-69 817 €
-25 190 €
0 €
Inventory turnover (days)
1
0
1
1
5
2
0
Customer payment term (days)
171
0
29
65
211
95
0
Supplier payment term (days)
160
132
23
75
244
55
0
Positioning of EVAZION 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 EVAZION is estimated at
39 691 €
(range 21 815€ - 196 508€).
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
21k€39k€196k€
39 691 €Range: 21 815€ - 196 508€
NAF 5 all-time
Valuation method used
Net Income Multiple
28 183 €
×
1.4x
=39 691 €
Range: 21 815€ - 196 509€
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 EVAZION with other companies in the same sector:
Yes, EVAZION generated a net profit of 28 k€ in 2023.
Where is the headquarters of EVAZION ?
The headquarters of EVAZION is located in CAUSSADE (82300), in the department Tarn-et-Garonne.
Where to find the tax return of EVAZION ?
The tax return of EVAZION 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 EVAZION operate?
EVAZION 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