LE MONDE A LA CARTE : revenue, balance sheet and financial ratios
LE MONDE A LA CARTE is a French company
founded 13 years ago,
specialized in the sector Activités des voyagistes.
Based in SEVRES (92310),
this company of category ETI
shows in 2024 a revenue of 76.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE MONDE A LA CARTE (SIREN 790827349)
Indicator
2024
2023
2022
2021
2021
2020
2019
2018
2017
2016
Revenue
76 565 541 €
72 508 500 €
61 303 183 €
10 803 458 €
7 035 825 €
24 123 043 €
56 375 982 €
41 899 768 €
38 290 041 €
35 768 679 €
Net income
2 352 091 €
3 220 343 €
1 497 616 €
169 657 €
437 035 €
-140 859 €
192 766 €
304 921 €
178 041 €
782 485 €
EBITDA
2 866 105 €
3 955 003 €
314 098 €
2 207 €
269 562 €
-875 353 €
181 179 €
153 356 €
236 423 €
216 113 €
Net margin
3.1%
4.4%
2.4%
1.6%
6.2%
-0.6%
0.3%
0.7%
0.5%
2.2%
Revenue and income statement
In 2024, LE MONDE A LA CARTE achieves revenue of 76.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.0%. Vs 2023: +6%. After deducting consumption (-3 k€), gross margin stands at 76.6 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 2.9 M€, representing 3.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.4 M€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
76 565 541 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
76 568 637 €
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
2 866 105 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 102 885 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 352 091 €
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
3.7%
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 9%. 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 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
8.958%
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
28.972%
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
4.502%
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
0.198
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
2021
2022
2023
2024
Debt ratio
644.688
212.785
336.974
93.513
322.742
165.183
289.806
58.141
18.807
8.958
Financial autonomy
3.031
4.378
5.44
5.202
9.221
11.021
8.301
14.291
29.974
28.972
Repayment capacity
6.104
3.392
7.398
0.711
12.983
3.868
10.157
1.209
0.352
0.198
Cash flow / Revenue
0.939%
0.802%
0.861%
2.25%
0.85%
8.682%
2.39%
2.426%
4.637%
4.502%
Sector positioning
Debt ratio
8.962024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Good-22 pts over 3 years
In 2024, the debt ratio of LE MONDE A LA CARTE (8.96) 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
28.97%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Good+22 pts over 3 years
In 2024, the financial autonomy of LE MONDE A LA CARTE (29.0%) 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
0.2 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Average-7 pts over 3 years
In 2024, the repayment capacity of LE MONDE A LA CARTE (0.20) 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 205.91. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
205.914
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
0.329
Liquidity indicators evolution LE MONDE A LA CARTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
2023
2024
Liquidity ratio
157.681
130.552
130.815
118.395
149.359
119.792
124.13
154.377
198.22
205.914
Interest coverage
35.051
55.494
30.979
39.239
-5.049
4.629
2027.413
14.962
0.608
0.329
Sector positioning
Liquidity ratio
205.912024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Good+20 pts over 3 years
In 2024, the liquidity ratio of LE MONDE A LA CARTE (205.91) 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
0.33x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Good-24 pts over 3 years
In 2024, the interest coverage of LE MONDE A LA CARTE (0.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The company must finance 8 days of gap between collections and payments. Overall, WCR represents 45 days of revenue, i.e. 9.6 M€ to permanently finance. Over 2016-2024, WCR increased by +137%, requiring additional financing.
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
9 569 927 €
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
46 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
38 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
45 j
WCR and payment terms evolution LE MONDE A LA CARTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2021
2022
2023
2024
Operating WCR
4 040 430 €
5 351 033 €
6 300 468 €
7 416 260 €
-212 524 €
2 130 518 €
3 400 064 €
5 046 478 €
5 932 645 €
9 569 927 €
Inventory turnover (days)
0
0
0
0
0
3
2
0
0
0
Customer payment term (days)
49
54
59
64
46
214
135
53
41
46
Supplier payment term (days)
45
42
44
49
22
207
125
39
27
38
Positioning of LE MONDE A LA CARTE in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of LE MONDE A LA CARTE is estimated at
8 787 349 €
(range 3 215 684€ - 23 318 559€).
With an EBITDA of 2 866 105€, the sector multiple of 3.6x is applied.
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
3215k€8787k€23318k€
8 787 349 €Range: 3 215 684€ - 23 318 559€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 866 105 €×3.6x
Estimation10 375 005 €
2 514 880€ - 25 189 915€
Revenue Multiple30%
76 565 541 €×0.15x
Estimation11 197 555 €
6 115 263€ - 32 732 894€
Net Income Multiple20%
2 352 091 €×0.5x
Estimation1 202 902 €
618 329€ - 4 518 669€
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 LE MONDE A LA CARTE with other companies in the same sector:
Frequently asked questions about LE MONDE A LA CARTE
What is the revenue of LE MONDE A LA CARTE ?
The revenue of LE MONDE A LA CARTE in 2024 is 76.6 M€.
Is LE MONDE A LA CARTE profitable?
Yes, LE MONDE A LA CARTE generated a net profit of 2.4 M€ in 2024.
Where is the headquarters of LE MONDE A LA CARTE ?
The headquarters of LE MONDE A LA CARTE is located in SEVRES (92310), in the department Hauts-de-Seine.
Where to find the tax return of LE MONDE A LA CARTE ?
The tax return of LE MONDE A LA CARTE 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 LE MONDE A LA CARTE operate?
LE MONDE A LA CARTE 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