Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2007-09-18 (18 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: CHAMBERY (73000), Savoie
GRAND HORIZON : revenue, balance sheet and financial ratios
GRAND HORIZON is a French company
founded 18 years ago,
specialized in the sector Activités des agences de voyage.
Based in CHAMBERY (73000),
this company of category ETI
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRAND HORIZON (SIREN 500022520)
Indicator
2024
2023
2022
2020
2019
2018
2017
Revenue
N/C
1 129 708 €
N/C
1 041 396 €
927 462 €
770 944 €
616 939 €
Net income
134 546 €
131 059 €
124 204 €
120 826 €
108 849 €
61 291 €
27 020 €
EBITDA
N/C
184 589 €
N/C
116 215 €
100 738 €
60 966 €
13 027 €
Net margin
N/C
11.6%
N/C
11.6%
11.7%
8.0%
4.4%
Revenue and income statement
In 2024, GRAND HORIZON generates positive net income of 135 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 27 k€ -> 135 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
134 546 €
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 21%. 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 39%. The balance between equity and debt is satisfactory.
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
21.045%
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
39.481%
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
2017
2018
2019
2020
2022
2023
2024
Debt ratio
-51.479
-0.312
0.0
0.0
3.577
15.694
21.045
Financial autonomy
-63.301
-53.386
-12.58
5.949
25.197
31.839
39.481
Repayment capacity
6.306
0.0
0.0
0.0
None
0.381
None
Cash flow / Revenue
3.222%
8.043%
11.417%
11.423%
None%
11.729%
None%
Sector positioning
Debt ratio
21.052024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average+27 pts over 3 years
In 2024, the debt ratio of GRAND HORIZON (21.05) 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
39.48%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good+21 pts over 3 years
In 2024, the financial autonomy of GRAND HORIZON (39.5%) 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
0.38 years2023
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Average
In 2023, the repayment capacity of GRAND HORIZON (0.38) 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 182.39. 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
182.386
Liquidity indicators evolution GRAND HORIZON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
73.63
63.88
86.558
105.466
134.634
148.444
182.386
Interest coverage
3.877
0.105
0.0
0.031
None
0.0
None
Sector positioning
Liquidity ratio
182.392024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Good+24 pts over 3 years
In 2024, the liquidity ratio of GRAND HORIZON (182.39) 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
0.0x2023
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Average
In 2023, the interest coverage of GRAND HORIZON (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 (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 GRAND HORIZON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-212 653 €
-191 487 €
-202 177 €
-316 647 €
0 €
-141 033 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
11
15
14
13
0
11
0
Supplier payment term (days)
134
101
130
101
0
121
0
Positioning of GRAND HORIZON 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 GRAND HORIZON is estimated at
189 485 €
(range 104 147€ - 938 134€).
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
104k€189k€938k€
189 485 €Range: 104 147€ - 938 134€
NAF 5 all-time
Valuation method used
Net Income Multiple
134 546 €
×
1.4x
=189 485 €
Range: 104 147€ - 938 135€
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 GRAND HORIZON with other companies in the same sector:
Yes, GRAND HORIZON generated a net profit of 135 k€ in 2024.
Where is the headquarters of GRAND HORIZON ?
The headquarters of GRAND HORIZON is located in CHAMBERY (73000), in the department Savoie.
Where to find the tax return of GRAND HORIZON ?
The tax return of GRAND HORIZON 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 GRAND HORIZON operate?
GRAND HORIZON 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