Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-07-31 (17 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PARIS (75002), Paris
FLANERIES AU BOUT DU MONDE : revenue, balance sheet and financial ratios
FLANERIES AU BOUT DU MONDE is a French company
founded 17 years ago,
specialized in the sector Activités des voyagistes.
Based in PARIS (75002),
this company of category PME
shows in 2019 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FLANERIES AU BOUT DU MONDE (SIREN 507512762)
Indicator
2023
2019
2018
2017
2016
Revenue
N/C
1 749 148 €
N/C
1 789 052 €
1 252 096 €
Net income
83 199 €
65 647 €
71 590 €
76 481 €
64 917 €
EBITDA
N/C
68 864 €
N/C
96 134 €
137 481 €
Net margin
N/C
3.8%
N/C
4.3%
5.2%
Revenue and income statement
In 2023, FLANERIES AU BOUT DU MONDE generates positive net income of 83 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 65 k€ -> 83 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
83 199 €
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 18%. 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 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
17.702%
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
49.125%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FLANERIES AU BOUT DU MONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Debt ratio
0.076
13.157
12.487
8.237
17.702
Financial autonomy
17.751
24.916
21.632
23.643
49.125
Repayment capacity
0.001
0.013
None
0.004
None
Cash flow / Revenue
9.127%
4.998%
None%
2.64%
None%
Sector positioning
Debt ratio
17.72023
2018
2019
2023
Q1: 0.05
Med: 16.69
Q3: 63.56
Average-5 pts over 3 years
In 2023, the debt ratio of FLANERIES AU BOUT DU MONDE (17.70) 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
49.12%2023
2018
2019
2023
Q1: 9.56%
Med: 24.06%
Q3: 42.28%
Excellent+25 pts over 3 years
In 2023, the financial autonomy of FLANERIES AU BOUT DU MONDE (49.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2019
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 0.64 years
Good
In 2019, the repayment capacity of FLANERIES AU BOUT DU MONDE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 508.55. 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
508.548
Liquidity indicators evolution FLANERIES AU BOUT DU MONDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
Liquidity ratio
328.7
400.273
303.45
339.91
508.548
Interest coverage
11.18
13.461
None
0.0
None
Sector positioning
Liquidity ratio
508.552023
2018
2019
2023
Q1: 118.12
Med: 187.34
Q3: 353.32
Excellent
In 2023, the liquidity ratio of FLANERIES AU BOUT DU MONDE (508.55) 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
0.0x2019
2019
Q1: 0.0x
Med: 0.12x
Q3: 2.96x
Average
In 2019, the interest coverage of FLANERIES AU BOUT DU MONDE (0.0x) 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.
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 FLANERIES AU BOUT DU MONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Operating WCR
-150 026 €
-64 764 €
0 €
507 €
0 €
Inventory turnover (days)
1
0
0
1
0
Customer payment term (days)
57
35
0
62
0
Supplier payment term (days)
39
21
0
34
0
Positioning of FLANERIES AU BOUT DU MONDE in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of FLANERIES AU BOUT DU MONDE is estimated at
42 549 €
(range 21 871€ - 159 835€).
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
68 tx
21k€42k€159k€
42 549 €Range: 21 871€ - 159 835€
NAF 5 all-time
Valuation method used
Net Income Multiple
83 199 €
×
0.5x
=42 549 €
Range: 21 872€ - 159 836€
Only this financial indicator is available for this company.
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 FLANERIES AU BOUT DU MONDE with other companies in the same sector:
Frequently asked questions about FLANERIES AU BOUT DU MONDE
What is the revenue of FLANERIES AU BOUT DU MONDE ?
The revenue of FLANERIES AU BOUT DU MONDE in 2019 is 1.7 M€.
Is FLANERIES AU BOUT DU MONDE profitable?
Yes, FLANERIES AU BOUT DU MONDE generated a net profit of 83 k€ in 2023.
Where is the headquarters of FLANERIES AU BOUT DU MONDE ?
The headquarters of FLANERIES AU BOUT DU MONDE is located in PARIS (75002), in the department Paris.
Where to find the tax return of FLANERIES AU BOUT DU MONDE ?
The tax return of FLANERIES AU BOUT DU MONDE 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 FLANERIES AU BOUT DU MONDE operate?
FLANERIES AU BOUT DU MONDE 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