Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1995-12-19 (30 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: MAISONS-ALFORT (94700), Val-de-Marne
JUMBO TOURS FRANCE : revenue, balance sheet and financial ratios
JUMBO TOURS FRANCE is a French company
founded 30 years ago,
specialized in the sector Activités des voyagistes.
Based in MAISONS-ALFORT (94700),
this company of category PME
shows in 2024 a revenue of 11.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JUMBO TOURS FRANCE (SIREN 403322316)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
11 678 855 €
15 483 013 €
13 428 406 €
1 575 824 €
4 798 456 €
18 314 105 €
18 668 302 €
15 551 402 €
Net income
-519 044 €
-548 122 €
-39 058 €
-442 748 €
-492 914 €
159 711 €
242 432 €
193 837 €
EBITDA
-739 440 €
-725 708 €
-91 868 €
-613 080 €
-584 758 €
24 790 €
169 398 €
73 172 €
Net margin
-4.4%
-3.5%
-0.3%
-28.1%
-10.3%
0.9%
1.3%
1.2%
Revenue and income statement
In 2024, JUMBO TOURS FRANCE achieves revenue of 11.7 M€. Activity remains stable over the period (CAGR: -4.0%). Significant drop of -25% vs 2023. After deducting consumption (0 €), gross margin stands at 11.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -739 k€, representing -6.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -519 k€ (-4.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 678 855 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 678 855 €
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
-739 440 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-514 470 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-519 044 €
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
-6.3%
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 -99%. 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 -23%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-98.628%
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
-22.509%
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
-6.371%
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
-0.634
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
2021
2022
2023
2024
Debt ratio
6.115
3.969
0.0
131.867
309.386
343.252
-279.975
-98.628
Financial autonomy
15.733
17.277
23.648
24.343
10.559
5.756
-7.307
-22.509
Repayment capacity
-2.496
0.993
0.0
-1.823
-1.65
-7.655
-0.983
-0.634
Cash flow / Revenue
-0.136%
0.236%
-0.212%
-11.616%
-38.99%
-0.945%
-4.772%
-6.371%
Sector positioning
Debt ratio
-98.632024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Excellent-54 pts over 3 years
In 2024, the debt ratio of JUMBO TOURS FRANCE (-98.63) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-22.51%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Watch
In 2024, the financial autonomy of JUMBO TOURS FRANCE (-22.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Excellent
In 2024, the repayment capacity of JUMBO TOURS FRANCE (-0.63) 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 93.86. 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
93.864
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
-0.619
Liquidity indicators evolution JUMBO TOURS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
114.995
116.904
124.808
220.403
163.64
128.13
110.53
93.864
Interest coverage
0.0
0.0
0.0
0.0
-0.104
-8.322
-0.892
-0.619
Sector positioning
Liquidity ratio
93.862024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Watch
In 2024, the liquidity ratio of JUMBO TOURS FRANCE (93.86) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.62x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Average
In 2024, the interest coverage of JUMBO TOURS FRANCE (-0.6x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Overall, WCR represents 42 days of revenue, i.e. 1.4 M€ to permanently finance. Notable WCR improvement over the period (-65%), 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
1 363 973 €
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
32 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
46 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
42 j
WCR and payment terms evolution JUMBO TOURS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 933 572 €
4 673 049 €
3 430 598 €
2 077 540 €
2 313 845 €
4 070 418 €
2 344 593 €
1 363 973 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
87
84
70
134
520
114
50
32
Supplier payment term (days)
103
99
76
60
243
89
50
46
Positioning of JUMBO TOURS FRANCE in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of JUMBO TOURS FRANCE is estimated at
1 708 008 €
(range 932 786€ - 4 992 882€).
The price/revenue ratio is 0.15x
(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
68 tx
932k€1708k€4992k€
1 708 008 €Range: 932 786€ - 4 992 882€
NAF 5 all-time
Valuation method used
Revenue Multiple
11 678 855 €
×
0.15x
=1 708 009 €
Range: 932 786€ - 4 992 882€
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 JUMBO TOURS FRANCE with other companies in the same sector:
Frequently asked questions about JUMBO TOURS FRANCE
What is the revenue of JUMBO TOURS FRANCE ?
The revenue of JUMBO TOURS FRANCE in 2024 is 11.7 M€.
Is JUMBO TOURS FRANCE profitable?
JUMBO TOURS FRANCE recorded a net loss in 2024.
Where is the headquarters of JUMBO TOURS FRANCE ?
The headquarters of JUMBO TOURS FRANCE is located in MAISONS-ALFORT (94700), in the department Val-de-Marne.
Where to find the tax return of JUMBO TOURS FRANCE ?
The tax return of JUMBO TOURS FRANCE 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 JUMBO TOURS FRANCE operate?
JUMBO TOURS FRANCE 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