Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-02-04 (37 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: SAINT-MARTIN-DE-CRAU (13310), Bouches-du-Rhone
GAIA SERVICE SARL : revenue, balance sheet and financial ratios
GAIA SERVICE SARL is a French company
founded 37 years ago,
specialized in the sector Activités des agences de voyage.
Based in SAINT-MARTIN-DE-CRAU (13310),
this company of category PME
shows in 2023 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GAIA SERVICE SARL (SIREN 350052890)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 131 576 €
3 404 715 €
2 377 293 €
1 639 924 €
4 706 306 €
6 034 087 €
6 295 089 €
5 691 596 €
Net income
23 519 €
35 536 €
76 641 €
465 016 €
2 674 €
17 483 €
52 921 €
62 641 €
67 341 €
EBITDA
N/C
30 591 €
70 206 €
465 924 €
38 122 €
3 843 €
40 619 €
66 260 €
112 092 €
Net margin
N/C
1.1%
2.3%
19.6%
0.2%
0.4%
0.9%
1.0%
1.2%
Revenue and income statement
In 2024, GAIA SERVICE SARL generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 67 k€ -> 24 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 519 €
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 11%. 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 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
11.455%
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
42.196%
Asset age ratio (2024)
?
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
2022
2023
2024
Debt ratio
77.885
50.184
40.26
40.316
97.964
35.624
26.822
18.85
11.455
Financial autonomy
17.648
18.584
20.366
18.56
14.243
35.389
40.5
39.712
42.196
Repayment capacity
3.806
2.831
11.304
-0.976
-328.509
0.639
6.269
-40.443
None
Cash flow / Revenue
1.165%
1.084%
0.202%
-0.946%
-0.048%
14.923%
1.032%
-0.12%
None%
Sector positioning
Debt ratio
11.462024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Good-6 pts over 3 years
In 2024, the debt ratio of GAIA SERVICE SARL (11.46) 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
42.2%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good
In 2024, the financial autonomy of GAIA SERVICE SARL (42.2%) 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
-40.44 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Excellent-55 pts over 2 years
In 2023, the repayment capacity of GAIA SERVICE SARL (-40.44) 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 616.54. 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
616.538
Liquidity indicators evolution GAIA SERVICE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
267.782
462.913
181.409
346.593
137.315
402.432
443.658
371.442
616.538
Interest coverage
7.861
10.881
10.315
111.163
10.461
1.061
4.743
9.281
None
Sector positioning
Liquidity ratio
616.542024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Excellent
In 2024, the liquidity ratio of GAIA SERVICE SARL (616.54) 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
9.28x2023
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Excellent
In 2023, the interest coverage of GAIA SERVICE SARL (9.3x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution GAIA SERVICE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-352 424 €
-274 907 €
179 333 €
-150 272 €
87 802 €
180 009 €
492 424 €
214 106 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
16
40
31
30
93
65
76
53
0
Supplier payment term (days)
18
8
32
1
30
36
22
19
0
Positioning of GAIA SERVICE 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 GAIA SERVICE SARL is estimated at
33 122 €
(range 18 205€ - 163 988€).
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
18k€33k€163k€
33 122 €Range: 18 205€ - 163 988€
NAF 5 all-time
Valuation method used
Net Income Multiple
23 519 €
×
1.4x
=33 123 €
Range: 18 205€ - 163 988€
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 GAIA SERVICE SARL with other companies in the same sector:
Frequently asked questions about GAIA SERVICE SARL
What is the revenue of GAIA SERVICE SARL ?
The revenue of GAIA SERVICE SARL in 2023 is 3.1 M€.
Is GAIA SERVICE SARL profitable?
Yes, GAIA SERVICE SARL generated a net profit of 24 k€ in 2024.
Where is the headquarters of GAIA SERVICE SARL ?
The headquarters of GAIA SERVICE SARL is located in SAINT-MARTIN-DE-CRAU (13310), in the department Bouches-du-Rhone.
Where to find the tax return of GAIA SERVICE SARL ?
The tax return of GAIA SERVICE 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 GAIA SERVICE SARL operate?
GAIA SERVICE 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.
Item evolution
Rotate your phone to landscape mode to view the chart