Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-04-01 (39 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: CLUNY (71250), Saone-et-Loire
LES VOYAGES CLUNYSOIS : revenue, balance sheet and financial ratios
LES VOYAGES CLUNYSOIS is a French company
founded 39 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in CLUNY (71250),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES VOYAGES CLUNYSOIS (SIREN 341470607)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 103 323 €
2 899 316 €
2 661 153 €
1 727 604 €
1 560 578 €
1 964 198 €
1 995 889 €
2 007 496 €
2 327 266 €
Net income
41 895 €
55 391 €
4 099 €
94 199 €
33 775 €
21 016 €
41 499 €
-11 818 €
3 125 €
EBITDA
279 122 €
250 012 €
268 616 €
110 620 €
63 775 €
23 611 €
8 658 €
-101 793 €
-88 723 €
Net margin
1.4%
1.9%
0.2%
5.5%
2.2%
1.1%
2.1%
-0.6%
0.1%
Revenue and income statement
En 2024, LES VOYAGES CLUNYSOIS alcanza unos ingresos de 3.1 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +3.7%). Vs 2023: +7%. Tras deducir el consumo (620 k€), el margen bruto se sitúa en 2.5 M€, es decir, una tasa del 80%. El EBITDA alcanza 279 k€, representando el 9.0% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 42 k€, es decir, el 1.4% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 103 323 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 483 812 €
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
279 122 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
46 681 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 895 €
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
9.0%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 270%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 21%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 4.7 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 8.7% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
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
270.267%
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
20.832%
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
8.705%
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
4.726
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES VOYAGES CLUNYSOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
61.596
146.308
30.728
64.723
86.191
45.789
497.253
325.036
270.267
Financial autonomy
19.558
12.642
25.983
25.656
26.977
17.397
13.589
19.16
20.832
Repayment capacity
0.0
-3.052
2.152
4.294
3.647
1.492
6.249
6.073
4.726
Cash flow / Revenue
-3.599%
-4.31%
1.536%
1.276%
4.191%
6.592%
11.216%
7.947%
8.705%
Sector positioning
Ratio de endeudamiento
270.272024
2022
2023
2024
Q1: 1.2
Med: 27.55
Q3: 86.61
Vigilar
En 2024, el ratio de endeudamiento de LES VOYAGES CLUNYSOIS (270.27) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
20.83%2024
2022
2023
2024
Q1: 15.62%
Med: 35.91%
Q3: 57.37%
Average+6 pts over 3 years
En 2024, el autonomía financiera de LES VOYAGES CLUNYSOIS (20.8%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
4.73 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.26 ans
Q3: 2.03 ans
Vigilar
En 2024, el capacidad de reembolso de LES VOYAGES CLUNYSOIS (4.7 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 186.05. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 4.3x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
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
186.054
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
4.346
Liquidity indicators evolution LES VOYAGES CLUNYSOIS
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
75.092
107.532
83.455
96.723
106.429
46.325
188.265
190.182
186.054
Interest coverage
-3.48
-0.929
0.0
2.55
1.355
2.552
3.519
7.228
4.346
Sector positioning
Ratio de liquidez
186.052024
2022
2023
2024
Q1: 118.3
Med: 194.63
Q3: 302.55
Average
En 2024, el ratio de liquidez de LES VOYAGES CLUNYSOIS (186.05) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
4.35x2024
2022
2023
2024
Q1: 0.0x
Med: 0.4x
Q3: 5.47x
Bueno-6 pts over 3 years
En 2024, el cobertura de intereses de LES VOYAGES CLUNYSOIS (4.3x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 39 días. Plazo proveedores: 39 días. La rotación de existencias es de 7 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 29 días de ingresos.
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
250 593 €
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
39 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
39 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
7 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
29 j
WCR and payment terms evolution LES VOYAGES CLUNYSOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
300 566 €
689 816 €
212 462 €
339 237 €
56 274 €
-976 891 €
276 068 €
114 610 €
250 593 €
Inventory turnover (days)
6
17
8
8
9
12
12
8
7
Customer payment term (days)
11
47
27
30
13
11
23
17
39
Supplier payment term (days)
77
144
81
91
42
32
56
30
39
Positioning of LES VOYAGES CLUNYSOIS in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LES VOYAGES CLUNYSOIS is estimated at
348 132 €
(range 159 987€ - 895 519€).
With an EBITDA of 279 122€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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
85 tx
159k€348k€895k€
348 132 €Range: 159 987€ - 895 519€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
279 122 €×1.4x
Estimation390 717 €
109 644€ - 1 108 785€
Revenue Multiple30%
3 103 323 €×0.14x
Estimation438 464 €
329 940€ - 983 633€
Net Income Multiple20%
41 895 €×2.5x
Estimation106 174 €
30 916€ - 230 186€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Autres transports routiers de voyageurs )
Compare LES VOYAGES CLUNYSOIS with other companies in the same sector:
Frequently asked questions about LES VOYAGES CLUNYSOIS
What is the revenue of LES VOYAGES CLUNYSOIS ?
The revenue of LES VOYAGES CLUNYSOIS in 2024 is 3.1 M€.
Is LES VOYAGES CLUNYSOIS profitable?
Yes, LES VOYAGES CLUNYSOIS generated a net profit of 42 k€ in 2024.
Where is the headquarters of LES VOYAGES CLUNYSOIS ?
The headquarters of LES VOYAGES CLUNYSOIS is located in CLUNY (71250), in the department Saone-et-Loire.
Where to find the tax return of LES VOYAGES CLUNYSOIS ?
The tax return of LES VOYAGES CLUNYSOIS 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 VOYAGES CLUNYSOIS operate?
LES VOYAGES CLUNYSOIS operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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