OLLANDINI AGENCE DE VOYAGES : revenue, balance sheet and financial ratios
OLLANDINI AGENCE DE VOYAGES is a French company
founded 53 years ago,
specialized in the sector Activités des voyagistes.
Based in AJACCIO (20090),
this company of category PME
shows in 2024 a revenue of 13.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OLLANDINI AGENCE DE VOYAGES (SIREN 301242400)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
13 259 153 €
12 858 917 €
12 388 409 €
13 730 324 €
11 813 093 €
27 661 531 €
15 537 008 €
38 545 907 €
Net income
-77 469 €
-67 147 €
296 167 €
-171 568 €
-123 616 €
-956 721 €
174 905 €
200 631 €
EBITDA
37 778 €
-61 403 €
-303 964 €
25 607 €
-436 073 €
-425 262 €
952 288 €
57 557 €
Net margin
-0.6%
-0.5%
2.4%
-1.2%
-1.0%
-3.5%
1.1%
0.5%
Revenue and income statement
In 2024, OLLANDINI AGENCE DE VOYAGES achieves revenue of 13.3 M€. Revenue is declining over the period 2016-2024 (CAGR: -12.5%). Vs 2023: +3%. After deducting consumption (610 k€), gross margin stands at 12.6 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 38 k€, representing 0.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -77 k€ (-0.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
13 259 153 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 648 818 €
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
37 778 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 034 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-77 469 €
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
0.3%
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 118%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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
118.182%
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
32.232%
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
-0.397%
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
-35.075
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 OLLANDINI AGENCE DE VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
2.767
0.0
26.935
57.231
138.753
120.474
110.099
118.182
Financial autonomy
38.004
52.698
32.934
39.95
32.667
35.252
33.483
32.232
Repayment capacity
0.564
0.0
-1.485
-6.118
-22.791
35.89
-74.159
-35.075
Cash flow / Revenue
0.46%
1.296%
-1.764%
-2.024%
-1.049%
0.729%
-0.293%
-0.397%
Sector positioning
Debt ratio
118.182024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Watch
In 2024, the debt ratio of OLLANDINI AGENCE DE VOYAGES (118.18) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
32.23%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Good
In 2024, the financial autonomy of OLLANDINI AGENCE DE VOYAGES (32.2%) 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
-35.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Excellent-66 pts over 3 years
In 2024, the repayment capacity of OLLANDINI AGENCE DE VOYAGES (-35.08) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 204.22. 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 196.1x. 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
204.215
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
196.093
Liquidity indicators evolution OLLANDINI AGENCE DE VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
245.314
127.999
263.484
171.317
327.079
588.24
491.557
204.215
Interest coverage
8.011
0.722
-2.258
-1.968
29.262
-0.067
-156.859
196.093
Sector positioning
Liquidity ratio
204.222024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Good-20 pts over 3 years
In 2024, the liquidity ratio of OLLANDINI AGENCE DE VOYAGES (204.22) 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.
Interest coverage
196.09x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Excellent+63 pts over 3 years
In 2024, the interest coverage of OLLANDINI AGENCE DE VOYAGES (196.1x) 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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The gap of 81 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 75 days of revenue, i.e. 2.8 M€ to permanently finance. Over 2016-2024, WCR increased by +48%, requiring additional financing.
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
2 756 445 €
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
95 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
14 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
75 j
WCR and payment terms evolution OLLANDINI AGENCE DE VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
1 863 695 €
1 900 953 €
917 256 €
2 091 744 €
2 691 830 €
2 796 559 €
2 356 268 €
2 756 445 €
Inventory turnover (days)
0
2
0
0
0
0
0
0
Customer payment term (days)
29
1
51
98
89
88
96
95
Supplier payment term (days)
14
31
13
40
28
15
11
14
Positioning of OLLANDINI AGENCE DE VOYAGES in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of OLLANDINI AGENCE DE VOYAGES is estimated at
812 641 €
(range 417 844€ - 2 333 197€).
With an EBITDA of 37 778€, 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
417k€812k€2333k€
812 641 €Range: 417 844€ - 2 333 197€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
37 778 €×3.6x
Estimation136 752 €
33 149€ - 332 027€
Revenue Multiple30%
13 259 153 €×0.15x
Estimation1 939 124 €
1 059 004€ - 5 668 483€
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 OLLANDINI AGENCE DE VOYAGES with other companies in the same sector:
Frequently asked questions about OLLANDINI AGENCE DE VOYAGES
What is the revenue of OLLANDINI AGENCE DE VOYAGES ?
The revenue of OLLANDINI AGENCE DE VOYAGES in 2024 is 13.3 M€.
Is OLLANDINI AGENCE DE VOYAGES profitable?
OLLANDINI AGENCE DE VOYAGES recorded a net loss in 2024.
Where is the headquarters of OLLANDINI AGENCE DE VOYAGES ?
The headquarters of OLLANDINI AGENCE DE VOYAGES is located in AJACCIO (20090).
Where to find the tax return of OLLANDINI AGENCE DE VOYAGES ?
The tax return of OLLANDINI AGENCE DE 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 OLLANDINI AGENCE DE VOYAGES operate?
OLLANDINI AGENCE DE VOYAGES 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