Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-12-17 (10 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: PARIS (75014), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PRONY VOYAGES HOLDING : revenue, balance sheet and financial ratios
PRONY VOYAGES HOLDING is a French company
founded 10 years ago,
specialized in the sector Activités des agences de voyage.
Based in PARIS (75014),
this company of category PME
shows in 2017 a net income positive of 23 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRONY VOYAGES HOLDING (SIREN 815409164)
Indicator
2017
2016
Revenue
N/C
N/C
Net income
22 760 €
184 766 €
EBITDA
-1 420 €
-4 380 €
Net margin
N/C
N/C
Revenue and income statement
In 2017, PRONY VOYAGES HOLDING generates positive net income of 23 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2017: 185 k€ -> 23 k€.
EBITDA (2017)
?
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
-1 420 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 420 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 760 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
49.957%
Financial autonomy (2017)
?
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
66.562%
Repayment capacity (2017)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
68.27
49.957
Financial autonomy
59.318
66.562
Repayment capacity
0.694
4.621
Cash flow / Revenue
None%
None%
Sector positioning
Debt ratio
49.962017
2016
2017
Q1: 0.0
Med: 6.62
Q3: 47.32
Average
In 2017, the debt ratio of PRONY VOYAGES HOLDING (49.96) 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
66.56%2017
2016
2017
Q1: 8.3%
Med: 22.08%
Q3: 41.15%
Excellent
In 2017, the financial autonomy of PRONY VOYAGES HOLDING (66.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
4.62 years2017
2016
2017
Q1: 0.0 years
Med: 0.01 years
Q3: 0.97 years
Watch+11 pts over 2 years
In 2017, the repayment capacity of PRONY VOYAGES HOLDING (4.62) 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 903.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
903.077
Interest coverage (2017)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
946.838
903.077
Interest coverage
-28.995
-57.746
Sector positioning
Liquidity ratio
903.082017
2016
2017
Q1: 106.33
Med: 140.11
Q3: 212.43
Excellent
In 2017, the liquidity ratio of PRONY VOYAGES HOLDING (903.08) 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
-57.75x2017
2016
2017
Q1: 0.0x
Med: 0.04x
Q3: 3.92x
Watch
In 2017, the interest coverage of PRONY VOYAGES HOLDING (-57.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Positioning of PRONY VOYAGES HOLDING 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 PRONY VOYAGES HOLDING is estimated at
32 053 €
(range 17 617€ - 158 696€).
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 value2017
80 tx
17k€32k€158k€
32 053 €Range: 17 617€ - 158 696€
NAF 5 all-time
Valuation method used
Net Income Multiple
22 760 €
×
1.4x
=32 054 €
Range: 17 618€ - 158 696€
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 PRONY VOYAGES HOLDING with other companies in the same sector:
Frequently asked questions about PRONY VOYAGES HOLDING
What is the revenue of PRONY VOYAGES HOLDING ?
The revenue of PRONY VOYAGES HOLDING is not publicly disclosed (confidential accounts filed with INPI).
Is PRONY VOYAGES HOLDING profitable?
Yes, PRONY VOYAGES HOLDING generated a net profit of 23 k€ in 2017.
Where is the headquarters of PRONY VOYAGES HOLDING ?
The headquarters of PRONY VOYAGES HOLDING is located in PARIS (75014), in the department Paris.
Where to find the tax return of PRONY VOYAGES HOLDING ?
The tax return of PRONY VOYAGES HOLDING 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 PRONY VOYAGES HOLDING operate?
PRONY VOYAGES HOLDING 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