Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-07-03 (19 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: CHARNY OREE DE PUISAYE (89120), Yonne
LES ROUTES DU GLOBE : revenue, balance sheet and financial ratios
LES ROUTES DU GLOBE is a French company
founded 19 years ago,
specialized in the sector Activités des agences de voyage.
Based in CHARNY OREE DE PUISAYE (89120),
this company of category PME
shows in 2023 a revenue of 441 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ROUTES DU GLOBE (SIREN 490620911)
Indicator
2023
2019
2018
2017
2016
Revenue
441 037 €
1 189 652 €
969 290 €
902 605 €
1 552 245 €
Net income
18 806 €
7 713 €
55 532 €
13 725 €
68 113 €
EBITDA
12 999 €
85 174 €
64 823 €
45 135 €
94 936 €
Net margin
4.3%
0.6%
5.7%
1.5%
4.4%
Revenue and income statement
In 2023, LES ROUTES DU GLOBE achieves revenue of 441 k€. Revenue is declining over the period 2016-2023 (CAGR: -16.5%). Significant drop of -63% vs 2019. After deducting consumption (0 €), gross margin stands at 441 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 13 k€, representing 2.9% of revenue. Warning negative scissor effect: despite revenue change (-63%), EBITDA varies by -85%, reducing margin by 4.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 4.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
441 037 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
441 037 €
EBITDA (2023)
?
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
12 999 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 443 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 806 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.9%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 62%. 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 9.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
39.802%
Financial autonomy (2023)
?
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
61.623%
Cash flow / Revenue (2023)
?
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
7.587%
Repayment capacity (2023)
?
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
9.71
Asset age ratio (2023)
?
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
2023
Debt ratio
8.124
8.033
7.335
7.155
39.802
Financial autonomy
51.18
47.475
30.347
50.784
61.623
Repayment capacity
0.449
1.151
0.631
0.472
9.71
Cash flow / Revenue
5.854%
3.311%
6.857%
7.377%
7.587%
Sector positioning
Debt ratio
39.82023
2018
2019
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average+14 pts over 3 years
In 2023, the debt ratio of LES ROUTES DU GLOBE (39.80) 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
61.62%2023
2018
2019
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Excellent+15 pts over 3 years
In 2023, the financial autonomy of LES ROUTES DU GLOBE (61.6%) 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
9.71 years2023
2018
2019
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Watch+12 pts over 3 years
In 2023, the repayment capacity of LES ROUTES DU GLOBE (9.71) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 809.95. 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 157.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
809.947
Interest coverage (2023)
?
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
157.127
Liquidity indicators evolution LES ROUTES DU GLOBE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2023
Liquidity ratio
2426.847
356.701
232.493
587.462
809.947
Interest coverage
0.02
42.546
2.103
0.389
157.127
Sector positioning
Liquidity ratio
809.952023
2018
2019
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Excellent
In 2023, the liquidity ratio of LES ROUTES DU GLOBE (809.95) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
157.13x2023
2018
2019
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Excellent+9 pts over 3 years
In 2023, the interest coverage of LES ROUTES DU GLOBE (157.1x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. Favorable situation: supplier credit is longer than customer credit by 21 days. WCR is negative (-92 days): operations structurally generate cash. Over 2016-2023, WCR increased by +35%, requiring additional financing.
Operating WCR (2023)
?
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
-113 267 €
Customer credit (2023)
?
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
1 j
Supplier credit (2023)
?
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
22 j
Inventory turnover (2023)
?
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 (2023)
?
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
-92 j
WCR and payment terms evolution LES ROUTES DU GLOBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2023
Operating WCR
-175 140 €
42 657 €
-300 296 €
-434 532 €
-113 267 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
14
97
238
5
1
Supplier payment term (days)
2
1
2
2
22
Positioning of LES ROUTES DU GLOBE 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 LES ROUTES DU GLOBE is estimated at
66 254 €
(range 39 095€ - 130 609€).
With an EBITDA of 12 999€, 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 value2023
80 tx
39k€66k€130k€
66 254 €Range: 39 095€ - 130 609€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 999 €×1.6x
Estimation21 091 €
8 295€ - 59 687€
Revenue Multiple30%
441 037 €×0.38x
Estimation168 040 €
106 788€ - 248 469€
Net Income Multiple20%
18 806 €×1.4x
Estimation26 485 €
14 557€ - 131 127€
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 LES ROUTES DU GLOBE with other companies in the same sector:
Frequently asked questions about LES ROUTES DU GLOBE
What is the revenue of LES ROUTES DU GLOBE ?
The revenue of LES ROUTES DU GLOBE in 2023 is 441 k€.
Is LES ROUTES DU GLOBE profitable?
Yes, LES ROUTES DU GLOBE generated a net profit of 19 k€ in 2023.
Where is the headquarters of LES ROUTES DU GLOBE ?
The headquarters of LES ROUTES DU GLOBE is located in CHARNY OREE DE PUISAYE (89120), in the department Yonne.
Where to find the tax return of LES ROUTES DU GLOBE ?
The tax return of LES ROUTES DU GLOBE 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 LES ROUTES DU GLOBE operate?
LES ROUTES DU GLOBE 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