Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: ETAMPES (91150), Essonne
ORELIS VOYAGES : revenue, balance sheet and financial ratios
ORELIS VOYAGES is a French company
founded 48 years ago,
specialized in the sector Activités des agences de voyage.
Based in ETAMPES (91150),
this company of category PME
shows in 2017 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORELIS VOYAGES (SIREN 312408701)
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
1 565 816 €
1 451 647 €
Net income
143 632 €
197 567 €
158 861 €
64 776 €
-300 894 €
32 764 €
100 451 €
105 503 €
99 715 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
169 298 €
135 627 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
6.7%
6.9%
Revenue and income statement
In 2024, ORELIS VOYAGES generates positive net income of 144 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 100 k€ -> 144 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
143 632 €
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. 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
52.275%
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
25.907%
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
0.0
43.616
29.781
27.835
181.958
132.052
101.159
66.265
52.275
Financial autonomy
22.837
27.722
33.832
33.159
15.551
18.842
21.336
26.523
25.907
Repayment capacity
0.0
1.758
None
None
None
None
None
None
None
Cash flow / Revenue
7.125%
8.699%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
52.272024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average
In 2024, the debt ratio of ORELIS VOYAGES (52.27) 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
25.91%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 ORELIS VOYAGES (25.9%) 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 115.92. 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
115.919
Liquidity indicators evolution ORELIS VOYAGES
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
131.584
115.311
121.513
110.461
114.709
118.398
123.737
125.176
115.919
Interest coverage
4.403
2.971
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
115.922024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Watch
In 2024, the liquidity ratio of ORELIS VOYAGES (115.92) 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 ORELIS VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
561 904 €
553 359 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
85
103
0
0
0
0
0
0
0
Supplier payment term (days)
892
944
0
0
0
0
0
0
0
Positioning of ORELIS 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 ORELIS VOYAGES is estimated at
202 281 €
(range 111 180€ - 1 001 487€).
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
111k€202k€1001k€
202 281 €Range: 111 180€ - 1 001 487€
NAF 5 all-time
Valuation method used
Net Income Multiple
143 632 €
×
1.4x
=202 281 €
Range: 111 180€ - 1 001 488€
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 ORELIS VOYAGES with other companies in the same sector:
Yes, ORELIS VOYAGES generated a net profit of 144 k€ in 2024.
Where is the headquarters of ORELIS VOYAGES ?
The headquarters of ORELIS VOYAGES is located in ETAMPES (91150), in the department Essonne.
Where to find the tax return of ORELIS VOYAGES ?
The tax return of ORELIS 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 ORELIS VOYAGES operate?
ORELIS 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