Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-02-06 (36 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: VITRY-SUR-SEINE (94400), Val-de-Marne
LINA VOYAGES : revenue, balance sheet and financial ratios
LINA VOYAGES is a French company
founded 36 years ago,
specialized in the sector Activités des agences de voyage.
Based in VITRY-SUR-SEINE (94400),
this company of category PME
shows in 2015 a revenue of 207 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LINA VOYAGES (SIREN 353429889)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
2015
2014
2013
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
206 963 €
218 507 €
222 313 €
Net income
73 107 €
33 236 €
13 760 €
73 338 €
-44 163 €
14 221 €
19 013 €
3 167 €
6 731 €
11 870 €
32 196 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
14 180 €
14 241 €
31 060 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
3.3%
5.4%
14.5%
Revenue and income statement
In 2024, LINA VOYAGES generates positive net income of 73 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2024: 32 k€ -> 73 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
73 107 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
42.908%
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
18.059%
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
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
183.524
379.172
280.804
124.402
82.836
54.584
172.254
75.064
57.253
49.329
42.908
Financial autonomy
20.728
11.591
15.356
23.254
40.016
34.931
17.061
23.396
30.361
23.528
18.059
Repayment capacity
0.0
12.59
11.251
None
None
None
None
None
None
None
None
Cash flow / Revenue
15.907%
8.297%
8.066%
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
42.912024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average+8 pts over 3 years
In 2024, the debt ratio of LINA VOYAGES (42.91) 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
18.06%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Average-16 pts over 3 years
In 2024, the financial autonomy of LINA VOYAGES (18.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 100.65. 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
100.654
Liquidity indicators evolution LINA VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
112.741
127.754
124.205
70.146
99.05
101.073
116.991
123.465
134.672
110.529
100.654
Interest coverage
0.0
14.557
24.048
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
100.652024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Watch-10 pts over 3 years
In 2024, the liquidity ratio of LINA VOYAGES (100.65) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 LINA VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
121 810 €
188 357 €
40 956 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
108
154
19
133
0
0
0
0
0
0
0
Supplier payment term (days)
402
1398
549
0
0
24
312
0
0
0
0
Positioning of LINA 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 LINA VOYAGES is estimated at
102 958 €
(range 56 589€ - 509 745€).
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
56k€102k€509k€
102 958 €Range: 56 589€ - 509 745€
NAF 5 all-time
Valuation method used
Net Income Multiple
73 107 €
×
1.4x
=102 959 €
Range: 56 589€ - 509 746€
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 LINA VOYAGES with other companies in the same sector:
Yes, LINA VOYAGES generated a net profit of 73 k€ in 2024.
Where is the headquarters of LINA VOYAGES ?
The headquarters of LINA VOYAGES is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of LINA VOYAGES ?
The tax return of LINA 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 LINA VOYAGES operate?
LINA 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