Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-01 (9 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: GARGES-LES-GONESSE (95140), Val-d'Oise
QUIBLA TRAVELS : revenue, balance sheet and financial ratios
QUIBLA TRAVELS is a French company
founded 9 years ago,
specialized in the sector Activités des agences de voyage.
Based in GARGES-LES-GONESSE (95140),
this company of category PME
shows in 2024 a revenue of 71 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - QUIBLA TRAVELS (SIREN 827525882)
Indicator
2024
2023
2022
2020
2019
2018
Revenue
71 040 €
46 207 €
30 791 €
9 586 €
56 035 €
47 222 €
Net income
16 824 €
18 670 €
8 641 €
3 078 €
14 178 €
12 660 €
EBITDA
21 240 €
22 709 €
12 719 €
7 121 €
18 831 €
17 312 €
Net margin
23.7%
40.4%
28.1%
32.1%
25.3%
26.8%
Revenue and income statement
Im Jahr 2024 erzielt QUIBLA TRAVELS einen Umsatz von 71 k€. Im Zeitraum 2018-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +7.0%. Vs 2023, Wachstum von +54% (46 k€ -> 71 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 71 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 21 k€, was 29.9% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+54%) variiert EBITDA um -6%, was die Marge um 19.2 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 17 k€, d.h. 23.7% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
71 040 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
71 040 €
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
21 240 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 934 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 824 €
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
28.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 7%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 5%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 0.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 25.5% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
6.703%
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
4.856%
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
25.539%
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
0.3
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
2018
2019
2020
2022
2023
2024
Debt ratio
3.007
21.576
35.152
17.828
11.236
6.703
Financial autonomy
1.072
13.406
19.911
12.349
7.949
4.856
Repayment capacity
0.0
0.0
2.502
1.301
0.47
0.3
Cash flow / Revenue
27.606%
31.618%
61.83%
32.454%
42.905%
25.539%
Sector positioning
Verschuldungsgrad
6.72024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Gut-9 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von QUIBLA TRAVELS (6.70). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
4.86%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Average-5 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von QUIBLA TRAVELS (4.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.3 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.13 ans
Q3: 1.21 ans
Average-13 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von QUIBLA TRAVELS (0.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 367.54. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 14.6x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
367.542
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
14.642
Liquidity indicators evolution QUIBLA TRAVELS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2022
2023
2024
Liquidity ratio
122.762
85.298
196.243
463.777
409.8
367.542
Interest coverage
11.795
10.026
9.184
18.94
12.7
14.642
Sector positioning
Liquiditätsquote
367.542024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von QUIBLA TRAVELS (367.54). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
14.64x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von QUIBLA TRAVELS (14.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 144 Tage. Lieferantenfrist: 250 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 106 Tage des Betriebszyklus. Der WCR repräsentiert 65 Tage Umsatz. Im Zeitraum 2018-2024 stieg der WCR um +131%.
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
12 769 €
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
144 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
250 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
65 j
WCR and payment terms evolution QUIBLA TRAVELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
2024
Operating WCR
-41 468 €
-20 747 €
-7 529 €
-16 753 €
-21 299 €
12 769 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
144
Supplier payment term (days)
119
123
158
357
374
250
Positioning of QUIBLA TRAVELS 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 QUIBLA TRAVELS is estimated at
30 090 €
(range 14 542€ - 84 231€).
With an EBITDA of 21 240€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.38x
(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
80 tx
14k€30k€84k€
30 090 €Range: 14 542€ - 84 231€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
21 240 €×1.6x
Estimation34 462 €
13 554€ - 97 527€
Revenue Multiple30%
71 040 €×0.38x
Estimation27 067 €
17 201€ - 40 022€
Net Income Multiple20%
16 824 €×1.4x
Estimation23 694 €
13 023€ - 117 307€
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 QUIBLA TRAVELS with other companies in the same sector:
Yes, QUIBLA TRAVELS generated a net profit of 17 k€ in 2024.
Where is the headquarters of QUIBLA TRAVELS ?
The headquarters of QUIBLA TRAVELS is located in GARGES-LES-GONESSE (95140), in the department Val-d'Oise.
Where to find the tax return of QUIBLA TRAVELS ?
The tax return of QUIBLA TRAVELS 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 QUIBLA TRAVELS operate?
QUIBLA TRAVELS 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