Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1999-03-25 (27 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: KOUROU (97310), Guyane
GUYANESPACE VOYAGES SARL : revenue, balance sheet and financial ratios
GUYANESPACE VOYAGES SARL is a French company
founded 27 years ago,
specialized in the sector Activités des agences de voyage.
Based in KOUROU (97310),
this company of category ETI
shows in 2018 a revenue of 430 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GUYANESPACE VOYAGES SARL (SIREN 422762328)
Indicator
2018
2017
2016
2015
Revenue
429 692 €
232 774 €
226 749 €
137 928 €
Net income
106 275 €
51 000 €
31 602 €
33 591 €
EBITDA
121 302 €
67 556 €
53 646 €
15 082 €
Net margin
24.7%
21.9%
13.9%
24.4%
Revenue and income statement
In 2018, GUYANESPACE VOYAGES SARL achieves revenue of 430 k€. Over the period 2015-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +46.1%. Vs 2017, growth of +85% (233 k€ -> 430 k€). After deducting consumption (0 €), gross margin stands at 430 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 121 k€, representing 28.2% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 106 k€, i.e. 24.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
429 692 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
429 692 €
EBITDA (2018)
?
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
121 302 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
101 958 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
106 275 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.2%
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 10%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 24.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.045%
Financial autonomy (2018)
?
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
46.628%
Cash flow / Revenue (2018)
?
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
24.875%
Repayment capacity (2018)
?
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
0.434
Asset age ratio (2018)
?
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
2015
2016
2017
2018
Debt ratio
30.383
24.522
18.322
10.045
Financial autonomy
29.555
24.155
27.404
46.628
Repayment capacity
8.959
1.98
0.907
0.434
Cash flow / Revenue
6.728%
16.67%
30.901%
24.875%
Sector positioning
Debt ratio
10.042018
2016
2017
2018
Q1: 0.04
Med: 7.83
Q3: 43.2
Average-10 pts over 3 years
In 2018, the debt ratio of GUYANESPACE VOYAGES SARL (10.04) 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
46.63%2018
2016
2017
2018
Q1: 9.37%
Med: 22.71%
Q3: 42.2%
Excellent+22 pts over 3 years
In 2018, the financial autonomy of GUYANESPACE VOYAGES SARL (46.6%) 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
0.43 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.03 years
Q3: 1.16 years
Average-16 pts over 3 years
In 2018, the repayment capacity of GUYANESPACE VOYAGES SARL (0.43) 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 196.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 5.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
196.773
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
147.426
135.128
142.079
196.773
Interest coverage
17.352
11.181
15.226
5.359
Sector positioning
Liquidity ratio
196.772018
2016
2017
2018
Q1: 107.58
Med: 140.55
Q3: 239.85
Good+17 pts over 3 years
In 2018, the liquidity ratio of GUYANESPACE VOYAGES SARL (196.77) 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
5.36x2018
2016
2017
2018
Q1: 0.0x
Med: 0.08x
Q3: 3.1x
Excellent
In 2018, the interest coverage of GUYANESPACE VOYAGES SARL (5.4x) 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. Average customer payment term: 134 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 468 days. Excellent situation: suppliers finance 334 days of the operating cycle (retail model). Overall, WCR represents 488 days of revenue, i.e. 582 k€ to permanently finance. Over 2015-2018, WCR increased by +73%, requiring additional financing.
Operating WCR (2018)
?
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
581 979 €
Customer credit (2018)
?
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
134 j
Supplier credit (2018)
?
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
468 j
Inventory turnover (2018)
?
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 (2018)
?
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
488 j
WCR and payment terms evolution GUYANESPACE VOYAGES SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
337 228 €
617 011 €
644 530 €
581 979 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
187
437
776
134
Supplier payment term (days)
625
687
756
468
Positioning of GUYANESPACE VOYAGES 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 GUYANESPACE VOYAGES SARL is estimated at
177 456 €
(range 86 370€ - 499 314€).
With an EBITDA of 121 302€, the sector multiple of 1.6x is applied.
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 value2018
80 tx
86k€177k€499k€
177 456 €Range: 86 370€ - 499 314€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
121 302 €×1.6x
Estimation196 814 €
77 410€ - 556 976€
Revenue Multiple30%
429 692 €×0.38x
Estimation163 718 €
104 041€ - 242 078€
Net Income Multiple20%
106 275 €×1.4x
Estimation149 670 €
82 264€ - 741 013€
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 GUYANESPACE VOYAGES SARL with other companies in the same sector:
Frequently asked questions about GUYANESPACE VOYAGES SARL
What is the revenue of GUYANESPACE VOYAGES SARL ?
The revenue of GUYANESPACE VOYAGES SARL in 2018 is 430 k€.
Is GUYANESPACE VOYAGES SARL profitable?
Yes, GUYANESPACE VOYAGES SARL generated a net profit of 106 k€ in 2018.
Where is the headquarters of GUYANESPACE VOYAGES SARL ?
The headquarters of GUYANESPACE VOYAGES SARL is located in KOUROU (97310), in the department Guyane.
Where to find the tax return of GUYANESPACE VOYAGES SARL ?
The tax return of GUYANESPACE VOYAGES 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 GUYANESPACE VOYAGES SARL operate?
GUYANESPACE VOYAGES 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