Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-02-13 (29 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PARIS (75017), Paris
PARIS'TRIP : revenue, balance sheet and financial ratios
PARIS'TRIP is a French company
founded 29 years ago,
specialized in the sector Activités des voyagistes.
Based in PARIS (75017),
this company of category PME
shows in 2017 a revenue of 4.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, PARIS'TRIP generates positive net income of 10 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 115 k€ -> 10 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
9 615 €
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 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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
82.028%
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
39.611%
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
2015
2017
2019
2021
2022
2023
2024
Debt ratio
43.959
62.163
135.522
188.788
115.151
94.503
82.028
Financial autonomy
33.468
33.172
21.545
25.619
31.157
35.224
39.611
Repayment capacity
1.152
-13.256
None
None
None
None
None
Cash flow / Revenue
5.16%
-0.571%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
82.032024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Watch
In 2024, the debt ratio of PARIS'TRIP (82.03) 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
39.61%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Good+13 pts over 3 years
In 2024, the financial autonomy of PARIS'TRIP (39.6%) 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 311.54. 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
311.539
Liquidity indicators evolution PARIS'TRIP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2019
2021
2022
2023
2024
Liquidity ratio
204.535
171.458
157.833
312.437
267.935
280.665
311.539
Interest coverage
0.941
7.515
None
None
None
None
None
Sector positioning
Liquidity ratio
311.542024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Good+10 pts over 3 years
In 2024, the liquidity ratio of PARIS'TRIP (311.54) 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 PARIS'TRIP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2019
2021
2022
2023
2024
Operating WCR
741 898 €
694 576 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
7
7
0
0
0
0
0
Customer payment term (days)
56
46
0
0
0
0
0
Supplier payment term (days)
44
50
0
0
0
0
0
Positioning of PARIS'TRIP in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of PARIS'TRIP is estimated at
4 917 €
(range 2 527€ - 18 471€).
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
2k€4k€18k€
4 917 €Range: 2 527€ - 18 471€
NAF 5 all-time
Valuation method used
Net Income Multiple
9 615 €
×
0.5x
=4 917 €
Range: 2 528€ - 18 472€
Only this financial indicator is available for this company.
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 PARIS'TRIP with other companies in the same sector:
Yes, PARIS'TRIP generated a net profit of 10 k€ in 2024.
Where is the headquarters of PARIS'TRIP ?
The headquarters of PARIS'TRIP is located in PARIS (75017), in the department Paris.
Where to find the tax return of PARIS'TRIP ?
The tax return of PARIS'TRIP 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 PARIS'TRIP operate?
PARIS'TRIP 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