Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-11-29 (18 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: PARIS (75008), Paris
FRENCHWAY TRAVEL PARIS : revenue, balance sheet and financial ratios
FRENCHWAY TRAVEL PARIS is a French company
founded 18 years ago,
specialized in the sector Activités des agences de voyage.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 344 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRENCHWAY TRAVEL PARIS (SIREN 508877123)
Indicator
2024
2019
2018
2017
Revenue
343 831 €
562 917 €
795 168 €
758 810 €
Net income
21 632 €
2 927 €
72 768 €
16 249 €
EBITDA
-212 756 €
2 047 €
92 006 €
207 067 €
Net margin
6.3%
0.5%
9.2%
2.1%
Revenue and income statement
In 2024, FRENCHWAY TRAVEL PARIS achieves revenue of 344 k€. Revenue is declining over the period 2017-2024 (CAGR: -10.7%). Significant drop of -39% vs 2019. After deducting consumption (12 k€), gross margin stands at 332 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -213 k€, representing -61.9% of revenue. Warning negative scissor effect: despite revenue change (-39%), EBITDA varies by -10494%, reducing margin by 62.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 22 k€, i.e. 6.3% 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
343 831 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
331 716 €
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
-212 756 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-181 397 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 632 €
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
-61.9%
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 7%. 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 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
7.429%
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
44.639%
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
-47.775%
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
-0.23
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 FRENCHWAY TRAVEL PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2024
Debt ratio
19.848
0.0
0.0
7.429
Financial autonomy
16.724
30.551
58.754
44.639
Repayment capacity
0.221
0.0
0.0
-0.23
Cash flow / Revenue
22.988%
10.764%
0.518%
-47.775%
Sector positioning
Debt ratio
7.432024
2018
2019
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Good+14 pts over 3 years
In 2024, the debt ratio of FRENCHWAY TRAVEL PARIS (7.43) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
44.64%2024
2018
2019
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Excellent+15 pts over 3 years
In 2024, the financial autonomy of FRENCHWAY TRAVEL PARIS (44.6%) 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
-0.23 years2024
2018
2019
2024
Q1: 0.0 years
Med: 0.13 years
Q3: 1.21 years
Excellent
In 2024, the repayment capacity of FRENCHWAY TRAVEL PARIS (-0.23) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 190.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
190.003
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
-0.807
Liquidity indicators evolution FRENCHWAY TRAVEL PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2024
Liquidity ratio
122.848
153.893
311.544
190.003
Interest coverage
20.985
0.199
221.299
-0.807
Sector positioning
Liquidity ratio
190.02024
2018
2019
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Good
In 2024, the liquidity ratio of FRENCHWAY TRAVEL PARIS (190.00) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-0.81x2024
2018
2019
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Average-26 pts over 3 years
In 2024, the interest coverage of FRENCHWAY TRAVEL PARIS (-0.8x) 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: 163 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 783 days. Excellent situation: suppliers finance 620 days of the operating cycle (retail model). WCR is negative (-74 days): operations structurally generate cash. Notable WCR improvement over the period (-110%), freeing up cash.
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
-70 258 €
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
163 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
783 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
-74 j
WCR and payment terms evolution FRENCHWAY TRAVEL PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2024
Operating WCR
711 589 €
561 754 €
341 212 €
-70 258 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
334
298
240
163
Supplier payment term (days)
1025
423
129
783
Positioning of FRENCHWAY TRAVEL PARIS 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 FRENCHWAY TRAVEL PARIS is estimated at
90 788 €
(range 56 648€ - 176 556€).
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 value2024
80 tx
56k€90k€176k€
90 788 €Range: 56 648€ - 176 556€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
343 831 €×0.38x
Estimation131 004 €
83 252€ - 193 706€
Net Income Multiple20%
21 632 €×1.4x
Estimation30 465 €
16 745€ - 150 831€
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 FRENCHWAY TRAVEL PARIS with other companies in the same sector:
Frequently asked questions about FRENCHWAY TRAVEL PARIS
What is the revenue of FRENCHWAY TRAVEL PARIS ?
The revenue of FRENCHWAY TRAVEL PARIS in 2024 is 344 k€.
Is FRENCHWAY TRAVEL PARIS profitable?
Yes, FRENCHWAY TRAVEL PARIS generated a net profit of 22 k€ in 2024.
Where is the headquarters of FRENCHWAY TRAVEL PARIS ?
The headquarters of FRENCHWAY TRAVEL PARIS is located in PARIS (75008), in the department Paris.
Where to find the tax return of FRENCHWAY TRAVEL PARIS ?
The tax return of FRENCHWAY TRAVEL PARIS 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 FRENCHWAY TRAVEL PARIS operate?
FRENCHWAY TRAVEL PARIS 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