Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-04-01 (41 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: CALVI (20260), None
MER VACANCES CALVI : revenue, balance sheet and financial ratios
MER VACANCES CALVI is a French company
founded 41 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CALVI (20260),
this company of category PME
shows in 2017 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MER VACANCES CALVI (SIREN 332468834)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 313 088 €
1 330 397 €
Net income
23 175 €
295 713 €
184 690 €
113 791 €
-47 585 €
152 514 €
331 685 €
87 166 €
107 666 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
102 822 €
152 627 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
6.6%
8.1%
Revenue and income statement
In 2024, MER VACANCES CALVI generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 108 k€ -> 23 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
23 175 €
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 68%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
67.963%
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
56.733%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
15.523
47.985
102.677
136.901
164.951
152.278
123.082
77.519
67.963
Financial autonomy
70.748
60.828
37.39
37.514
34.439
36.483
42.695
53.162
56.733
Repayment capacity
0.112
2.795
None
None
None
None
None
None
None
Cash flow / Revenue
13.46%
11.669%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
67.962024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-7 pts over 3 years
In 2024, the debt ratio of MER VACANCES CALVI (67.96) 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
56.73%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+10 pts over 3 years
In 2024, the financial autonomy of MER VACANCES CALVI (56.7%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 272.27. 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
272.267
Liquidity indicators evolution MER VACANCES CALVI
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
101.348
288.742
79.722
86.517
96.571
191.496
204.166
212.065
272.267
Interest coverage
6.31
12.078
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
272.272024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+12 pts over 3 years
In 2024, the liquidity ratio of MER VACANCES CALVI (272.27) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
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 MER VACANCES CALVI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
239 551 €
239 639 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
1
0
0
0
0
0
0
0
Customer payment term (days)
1
0
0
0
0
0
0
0
0
Supplier payment term (days)
69
35
0
0
0
0
0
0
0
Positioning of MER VACANCES CALVI in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of MER VACANCES CALVI is estimated at
94 897 €
(range 49 598€ - 209 131€).
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
99 tx
49k€94k€209k€
94 897 €Range: 49 598€ - 209 131€
NAF 5 année 2024
Valuation method used
Net Income Multiple
23 175 €
×
4.1x
=94 897 €
Range: 49 599€ - 209 132€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare MER VACANCES CALVI with other companies in the same sector:
Frequently asked questions about MER VACANCES CALVI
What is the revenue of MER VACANCES CALVI ?
The revenue of MER VACANCES CALVI in 2017 is 1.3 M€.
Is MER VACANCES CALVI profitable?
Yes, MER VACANCES CALVI generated a net profit of 23 k€ in 2024.
Where is the headquarters of MER VACANCES CALVI ?
The headquarters of MER VACANCES CALVI is located in CALVI (20260).
Where to find the tax return of MER VACANCES CALVI ?
The tax return of MER VACANCES CALVI 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 MER VACANCES CALVI operate?
MER VACANCES CALVI operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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