Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1995-03-03 (31 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: ROYAN (17200), Charente-Maritime
LAVOISIER VOYAGES : revenue, balance sheet and financial ratios
LAVOISIER VOYAGES is a French company
founded 31 years ago,
specialized in the sector Activités des agences de voyage.
Based in ROYAN (17200),
this company of category ETI
shows in 2022 a revenue of 566 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAVOISIER VOYAGES (SIREN 400273496)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
2016
2015
Revenue
N/C
N/C
565 644 €
61 286 €
1 794 039 €
1 794 039 €
1 714 975 €
1 510 740 €
1 432 526 €
1 365 684 €
Net income
362 007 €
108 477 €
53 885 €
-194 810 €
117 812 €
117 812 €
84 702 €
100 393 €
75 601 €
51 006 €
EBITDA
N/C
N/C
50 359 €
-196 489 €
163 890 €
163 890 €
100 215 €
122 952 €
88 309 €
50 025 €
Net margin
N/C
N/C
9.5%
-317.9%
6.6%
6.6%
4.9%
6.6%
5.3%
3.7%
Revenue and income statement
In 2024, LAVOISIER VOYAGES generates positive net income of 362 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 51 k€ -> 362 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
362 007 €
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 5%. 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 37%. 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
4.701%
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
36.952%
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
2015
2016
2018
2019
2020
2020
2021
2022
2023
2024
Debt ratio
7.236
9.544
8.444
3.95
7.316
7.316
0.0
0.0
0.0
4.701
Financial autonomy
14.701
19.485
23.055
25.745
28.189
28.189
27.973
36.934
29.804
36.952
Repayment capacity
0.257
0.326
0.355
0.226
0.36
0.36
0.0
0.0
None
None
Cash flow / Revenue
3.853%
5.362%
6.676%
5.193%
7.096%
7.096%
-124.436%
8.27%
None%
None%
Sector positioning
Debt ratio
4.72024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Good+9 pts over 3 years
In 2024, the debt ratio of LAVOISIER VOYAGES (4.70) 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
36.95%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good
In 2024, the financial autonomy of LAVOISIER VOYAGES (37.0%) 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
0.0 years2022
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Excellent
In 2022, the repayment capacity of LAVOISIER VOYAGES (0.00) 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 128.06. 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
128.057
Liquidity indicators evolution LAVOISIER VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
116.211
124.228
131.053
99.741
103.231
103.231
88.766
92.868
103.699
128.057
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
None
None
Sector positioning
Liquidity ratio
128.062024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Average+13 pts over 3 years
In 2024, the liquidity ratio of LAVOISIER VOYAGES (128.06) 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
0.0x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.57x
Average
In 2022, the interest coverage of LAVOISIER VOYAGES (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 LAVOISIER VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
110 812 €
94 461 €
-89 451 €
-613 224 €
-713 848 €
-713 848 €
-874 416 €
-391 035 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
12
11
14
14
12
12
121
9
0
0
Supplier payment term (days)
207
162
195
172
168
168
126
235
0
0
Positioning of LAVOISIER VOYAGES 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 LAVOISIER VOYAGES is estimated at
509 825 €
(range 280 216€ - 2 524 128€).
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
280k€509k€2524k€
509 825 €Range: 280 216€ - 2 524 128€
NAF 5 all-time
Valuation method used
Net Income Multiple
362 007 €
×
1.4x
=509 826 €
Range: 280 216€ - 2 524 128€
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 LAVOISIER VOYAGES with other companies in the same sector:
Frequently asked questions about LAVOISIER VOYAGES
What is the revenue of LAVOISIER VOYAGES ?
The revenue of LAVOISIER VOYAGES in 2022 is 566 k€.
Is LAVOISIER VOYAGES profitable?
Yes, LAVOISIER VOYAGES generated a net profit of 362 k€ in 2024.
Where is the headquarters of LAVOISIER VOYAGES ?
The headquarters of LAVOISIER VOYAGES is located in ROYAN (17200), in the department Charente-Maritime.
Where to find the tax return of LAVOISIER VOYAGES ?
The tax return of LAVOISIER VOYAGES 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 LAVOISIER VOYAGES operate?
LAVOISIER VOYAGES 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