Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-05-03 (32 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PARIS (75011), Paris
LUMIERE DU MONDE LUMIERE DE... : revenue, balance sheet and financial ratios
LUMIERE DU MONDE LUMIERE DE... is a French company
founded 32 years ago,
specialized in the sector Activités des voyagistes.
Based in PARIS (75011),
this company of category PME
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LUMIERE DU MONDE LUMIERE DE... (SIREN 394923569)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 807 454 €
3 026 860 €
3 104 778 €
459 118 €
412 515 €
1 176 294 €
1 609 331 €
2 028 193 €
1 850 413 €
Net income
32 841 €
17 188 €
121 569 €
98 966 €
-116 072 €
69 836 €
-54 760 €
9 635 €
686 €
EBITDA
10 063 €
16 363 €
124 919 €
99 923 €
-124 100 €
-123 728 €
-50 039 €
59 297 €
9 021 €
Net margin
1.2%
0.6%
3.9%
21.6%
-28.1%
5.9%
-3.4%
0.5%
0.0%
Revenue and income statement
In 2024, LUMIERE DU MONDE LUMIERE DE... achieves revenue of 2.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Slight decline of -7% vs 2023. After deducting consumption (2.5 M€), gross margin stands at 355 k€, i.e. a rate of 13%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 0.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 33 k€, i.e. 1.2% 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
2 807 454 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
355 122 €
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
10 063 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 354 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 841 €
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
0.4%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 13.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.3% 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
43.792%
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
41.177%
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
0.333%
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
13.251
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 LUMIERE DU MONDE LUMIERE DE...
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
256.244
0.0
1625.62
180.194
84.074
66.339
43.792
Financial autonomy
23.642
28.142
11.172
37.344
4.872
29.467
46.343
41.276
41.177
Repayment capacity
0.0
0.0
-2.919
0.0
-1.609
2.032
1.585
29.913
13.251
Cash flow / Revenue
0.214%
0.825%
-3.193%
6.532%
-29.801%
15.562%
3.94%
0.183%
0.333%
Sector positioning
Debt ratio
43.792024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Average
In 2024, the debt ratio of LUMIERE DU MONDE LUMIERE ... (43.79) 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
41.18%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Excellent
In 2024, the financial autonomy of LUMIERE DU MONDE LUMIERE ... (41.2%) 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
13.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Watch+17 pts over 3 years
In 2024, the repayment capacity of LUMIERE DU MONDE LUMIERE ... (13.25) 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 2993.24. 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 7.5x. Operating income very largely covers interest expenses: high safety margin.
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
2993.243
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
7.473
Liquidity indicators evolution LUMIERE DU MONDE LUMIERE DE...
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
200.162
238.385
407.537
601.685
565.347
1245.224
1053.09
933.056
2993.243
Interest coverage
0.0
0.0
-3.987
-0.336
0.0
1.233
1.142
6.826
7.473
Sector positioning
Liquidity ratio
2993.242024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Excellent
In 2024, the liquidity ratio of LUMIERE DU MONDE LUMIERE ... (2993.24) 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
7.47x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Excellent+21 pts over 3 years
In 2024, the interest coverage of LUMIERE DU MONDE LUMIERE ... (7.5x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The company must finance 23 days of gap between collections and payments. WCR is negative (-2 days): operations structurally generate cash. Notable WCR improvement over the period (-110%), freeing up cash.
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
-12 830 €
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
23 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 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
-2 j
WCR and payment terms evolution LUMIERE DU MONDE LUMIERE DE...
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
135 043 €
107 433 €
180 277 €
69 390 €
-6 031 €
31 679 €
27 570 €
12 955 €
-12 830 €
Inventory turnover (days)
0
0
0
0
0
0
0
1
0
Customer payment term (days)
46
42
55
60
0
41
6
15
23
Supplier payment term (days)
34
24
20
10
7
11
3
3
0
Positioning of LUMIERE DU MONDE LUMIERE DE... in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of LUMIERE DU MONDE LUMIERE DE... is estimated at
144 747 €
(range 73 410€ - 416 908€).
With an EBITDA of 10 063€, 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
73k€144k€416k€
144 747 €Range: 73 410€ - 416 908€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 063 €×3.6x
Estimation36 427 €
8 830€ - 88 443€
Revenue Multiple30%
2 807 454 €×0.15x
Estimation410 584 €
224 230€ - 1 200 228€
Net Income Multiple20%
32 841 €×0.5x
Estimation16 795 €
8 633€ - 63 092€
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 LUMIERE DU MONDE LUMIERE DE... with other companies in the same sector:
Frequently asked questions about LUMIERE DU MONDE LUMIERE DE...
What is the revenue of LUMIERE DU MONDE LUMIERE DE... ?
The revenue of LUMIERE DU MONDE LUMIERE DE... in 2024 is 2.8 M€.
Is LUMIERE DU MONDE LUMIERE DE... profitable?
Yes, LUMIERE DU MONDE LUMIERE DE... generated a net profit of 33 k€ in 2024.
Where is the headquarters of LUMIERE DU MONDE LUMIERE DE... ?
The headquarters of LUMIERE DU MONDE LUMIERE DE... is located in PARIS (75011), in the department Paris.
Where to find the tax return of LUMIERE DU MONDE LUMIERE DE... ?
The tax return of LUMIERE DU MONDE LUMIERE DE... 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 LUMIERE DU MONDE LUMIERE DE... operate?
LUMIERE DU MONDE LUMIERE DE... 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