LAGARDERE TRAVEL RETAIL : revenue, balance sheet and financial ratios
LAGARDERE TRAVEL RETAIL is a French company
founded 41 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LEVALLOIS-PERRET (92300),
this company of category GE
shows in 2024 a revenue of 20.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAGARDERE TRAVEL RETAIL (SIREN 330814732)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
20 911 779 €
15 130 601 €
15 201 267 €
10 400 492 €
10 519 774 €
11 331 583 €
10 070 768 €
15 496 956 €
15 937 655 €
Net income
-56 689 205 €
-18 920 859 €
-60 385 450 €
-48 935 929 €
-139 253 837 €
-18 889 405 €
-20 127 781 €
-20 982 010 €
61 516 059 €
EBITDA
-23 647 892 €
-23 742 098 €
-18 359 854 €
-24 680 877 €
-15 588 650 €
-35 678 998 €
-31 438 578 €
-28 924 463 €
-28 334 263 €
Net margin
-271.1%
-125.1%
-397.2%
-470.5%
-1323.7%
-166.7%
-199.9%
-135.4%
386.0%
Revenue and income statement
In 2024, LAGARDERE TRAVEL RETAIL achieves revenue of 20.9 M€. Revenue is growing positively over 9 years (CAGR: +3.5%). Vs 2023, growth of +38% (15.1 M€ -> 20.9 M€). After deducting consumption (0 €), gross margin stands at 20.9 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 -23.6 M€, representing -113.1% of revenue. Positive scissor effect: EBITDA margin improves by +43.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -56.7 M€ (-271.1% 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
20 911 779 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 911 779 €
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
-23 647 892 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-11 964 569 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-56 689 205 €
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
-112.9%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 131.5% 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 (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
72.662%
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
24.386%
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
131.498%
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
8.638
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
119.282
0.0
1.779
75.42
141.01
199.449
56.25
58.804
72.662
Financial autonomy
42.216
43.029
42.22
31.386
14.191
9.881
33.564
28.657
24.386
Repayment capacity
4.837
0.0
-1.465
-25.519
-3.617
-5.714
-12.409
-6.843
8.638
Cash flow / Revenue
563.528%
5.125%
-38.674%
-78.732%
-602.637%
-381.239%
-120.2%
-218.189%
131.498%
Sector positioning
Debt ratio
72.662024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average+11 pts over 3 years
In 2024, the debt ratio of LAGARDERE TRAVEL RETAIL (72.66) 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
24.39%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of LAGARDERE TRAVEL RETAIL (24.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
8.64 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+50 pts over 3 years
In 2024, the repayment capacity of LAGARDERE TRAVEL RETAIL (8.64) 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 54.91. 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
54.905
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
73.693
52.812
45.77
48.084
64.413
54.901
85.126
76.81
54.905
Interest coverage
-125.534
-186.306
-125.649
-117.865
-933.43
-403.611
-736.52
-532.445
-867.024
Sector positioning
Liquidity ratio
54.912024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average
In 2024, the liquidity ratio of LAGARDERE TRAVEL RETAIL (54.91) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-867.02x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of LAGARDERE TRAVEL RETAIL (-867.0x) 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. Average customer payment term: 112 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. Favorable situation: supplier credit is longer than customer credit by 6 days. WCR is negative (-5432 days): operations structurally generate cash. Notable WCR improvement over the period (-4376%), 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
-315 563 555 €
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
112 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
118 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
-5432 j
WCR and payment terms evolution LAGARDERE TRAVEL RETAIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 380 728 €
-181 445 334 €
-202 043 575 €
-190 519 718 €
-241 171 184 €
-332 661 401 €
-65 094 257 €
-142 987 811 €
-315 563 555 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
111
152
194
307
259
447
163
150
112
Supplier payment term (days)
119
122
139
153
192
169
208
172
118
Positioning of LAGARDERE TRAVEL RETAIL in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of LAGARDERE TRAVEL RETAIL is estimated at
7 896 664 €
(range 3 763 784€ - 15 948 532€).
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.
Estimated enterprise value2024
103 transactions
3763k€7896k€15948k€
7 896 664 €Range: 3 763 784€ - 15 948 532€
NAF 5 année 2024
Valuation method used
Revenue Multiple
20 911 779 €
×
0.38x
=7 896 665 €
Range: 3 763 785€ - 15 948 532€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare LAGARDERE TRAVEL RETAIL with other companies in the same sector:
Frequently asked questions about LAGARDERE TRAVEL RETAIL
What is the revenue of LAGARDERE TRAVEL RETAIL ?
The revenue of LAGARDERE TRAVEL RETAIL in 2024 is 20.9 M€.
Is LAGARDERE TRAVEL RETAIL profitable?
LAGARDERE TRAVEL RETAIL recorded a net loss in 2024.
Where is the headquarters of LAGARDERE TRAVEL RETAIL ?
The headquarters of LAGARDERE TRAVEL RETAIL is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of LAGARDERE TRAVEL RETAIL ?
The tax return of LAGARDERE TRAVEL RETAIL 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 LAGARDERE TRAVEL RETAIL operate?
LAGARDERE TRAVEL RETAIL operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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