Employees: 01 (2023.0)Legal category: 5458Size: PMECreation date: 2003-05-19 (22 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: BOURGOIN-JALLIEU (38300), Isere
LUT VISION DU MONDE. : revenue, balance sheet and financial ratios
LUT VISION DU MONDE. is a French company
founded 22 years ago,
specialized in the sector Activités des agences de voyage.
Based in BOURGOIN-JALLIEU (38300),
this company of category PME
shows in 2023 a revenue of 823 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LUT VISION DU MONDE. (SIREN 449289321)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
823 432 €
486 881 €
141 853 €
123 016 €
1 108 636 €
1 097 424 €
1 213 411 €
928 394 €
Net income
62 005 €
11 834 €
-9 822 €
107 054 €
-36 685 €
11 347 €
1 176 €
7 604 €
2 780 €
EBITDA
N/C
14 787 €
-6 934 €
121 929 €
-37 393 €
13 121 €
2 942 €
10 435 €
1 443 €
Net margin
N/C
1.4%
-2.0%
75.5%
-29.8%
1.0%
0.1%
0.6%
0.3%
Revenue and income statement
In 2024, LUT VISION DU MONDE. generates positive net income of 62 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 3 k€ -> 62 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
62 005 €
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 38%. The balance between equity and debt is satisfactory.
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
39.601%
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
37.696%
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 LUT VISION DU MONDE.
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
0.0
0.0
125.157
91.283
113.93
73.859
39.601
Financial autonomy
28.608
38.646
33.83
29.34
14.915
28.684
32.57
29.07
37.696
Repayment capacity
0.0
0.0
0.0
0.0
-3.807
2.403
-46.581
22.207
None
Cash flow / Revenue
0.349%
1.136%
0.45%
1.334%
-39.11%
38.488%
-1.259%
1.138%
None%
Sector positioning
Debt ratio
39.62024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average
In 2024, the debt ratio of LUT VISION DU MONDE. (39.60) 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
37.7%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good+9 pts over 3 years
In 2024, the financial autonomy of LUT VISION DU MONDE. (37.7%) 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
22.21 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Watch+54 pts over 2 years
In 2023, the repayment capacity of LUT VISION DU MONDE. (22.21) 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 493.55. 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
493.552
Liquidity indicators evolution LUT VISION DU MONDE.
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
574.171
361.297
383.218
269.699
142.554
236.797
581.028
561.787
493.552
Interest coverage
1.594
0.0
0.0
0.0
0.0
0.513
-40.309
18.482
None
Sector positioning
Liquidity ratio
493.552024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Excellent
In 2024, the liquidity ratio of LUT VISION DU MONDE. (493.55) 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
18.48x2023
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Excellent+50 pts over 2 years
In 2023, the interest coverage of LUT VISION DU MONDE. (18.5x) 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: 8840 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2463 days. The gap of 6377 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
8840 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
2463 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 LUT VISION DU MONDE.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-93 777 €
-66 179 €
-51 480 €
-52 250 €
-239 873 €
-146 154 €
-78 042 €
-145 410 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
96
28
61
55
1322
524
54
68
8840
Supplier payment term (days)
34
29
38
69
183
164
59
50
2463
Positioning of LUT VISION DU MONDE. 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 LUT VISION DU MONDE. is estimated at
87 323 €
(range 47 995€ - 432 335€).
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
47k€87k€432k€
87 323 €Range: 47 995€ - 432 335€
NAF 5 all-time
Valuation method used
Net Income Multiple
62 005 €
×
1.4x
=87 324 €
Range: 47 996€ - 432 336€
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 LUT VISION DU MONDE. with other companies in the same sector:
Frequently asked questions about LUT VISION DU MONDE.
What is the revenue of LUT VISION DU MONDE. ?
The revenue of LUT VISION DU MONDE. in 2023 is 823 k€.
Is LUT VISION DU MONDE. profitable?
Yes, LUT VISION DU MONDE. generated a net profit of 62 k€ in 2024.
Where is the headquarters of LUT VISION DU MONDE. ?
The headquarters of LUT VISION DU MONDE. is located in BOURGOIN-JALLIEU (38300), in the department Isere.
Where to find the tax return of LUT VISION DU MONDE. ?
The tax return of LUT VISION DU MONDE. 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 LUT VISION DU MONDE. operate?
LUT VISION DU MONDE. 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