Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-07-08 (17 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: BREUILLET (91650), Essonne
REGARDS SUR LE MONDE PARIS : revenue, balance sheet and financial ratios
REGARDS SUR LE MONDE PARIS is a French company
founded 17 years ago,
specialized in the sector Activités des agences de voyage.
Based in BREUILLET (91650),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REGARDS SUR LE MONDE PARIS (SIREN 505114439)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 692 883 €
N/C
1 319 560 €
464 063 €
587 819 €
1 814 761 €
1 547 361 €
1 470 856 €
1 273 107 €
Net income
55 369 €
47 201 €
37 415 €
230 261 €
22 447 €
34 756 €
10 011 €
23 814 €
187 €
EBITDA
63 269 €
N/C
37 588 €
229 183 €
18 585 €
47 481 €
14 700 €
32 074 €
2 052 €
Net margin
3.3%
N/C
2.8%
49.6%
3.8%
1.9%
0.6%
1.6%
0.0%
Revenue and income statement
In 2024, REGARDS SUR LE MONDE PARIS achieves revenue of 1.7 M€. Revenue is growing positively over 9 years (CAGR: +3.6%). After deducting consumption (975 €), gross margin stands at 1.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 63 k€, representing 3.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 55 k€, i.e. 3.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 692 883 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 691 908 €
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
63 269 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
63 235 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 369 €
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
3.7%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.119%
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
25.281%
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
3.271%
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
0.011
Solvency indicators evolution REGARDS SUR LE MONDE PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.641
1.634
2.105
4.563
60.583
19.208
0.026
0.004
0.119
Financial autonomy
9.838
11.336
9.794
11.745
16.891
43.385
47.594
40.797
25.281
Repayment capacity
0.245
0.045
0.154
0.145
3.515
0.303
0.003
None
0.011
Cash flow / Revenue
0.23%
1.644%
0.686%
1.945%
3.622%
31.073%
2.812%
None%
3.271%
Sector positioning
Debt ratio
0.122024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Excellent
In 2024, the debt ratio of REGARDS SUR LE MONDE PARIS (0.12) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
25.28%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good-24 pts over 3 years
In 2024, the financial autonomy of REGARDS SUR LE MONDE PARIS (25.3%) 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
0.01 years2024
2022
2024
Q1: 0.0 years
Med: 0.13 years
Q3: 1.21 years
Good
In 2024, the repayment capacity of REGARDS SUR LE MONDE PARIS (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 574.34. 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
574.344
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
0.0
Liquidity indicators evolution REGARDS SUR LE MONDE PARIS
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
1207.649
550.224
1067.942
558.657
558.83
1296.283
1185.885
755.534
574.344
Interest coverage
222.71
7.445
17.694
6.061
7.678
0.455
7.611
None
0.0
Sector positioning
Liquidity ratio
574.342024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Excellent
In 2024, the liquidity ratio of REGARDS SUR LE MONDE PARIS (574.34) 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
0.0x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Average-50 pts over 2 years
In 2024, the interest coverage of REGARDS SUR LE MONDE PARIS (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The gap of 76 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-6 days): operations structurally generate cash. Over 2016-2024, WCR increased by +43%, 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
-26 544 €
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
121 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
45 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
-6 j
WCR and payment terms evolution REGARDS SUR LE MONDE PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-46 290 €
-170 752 €
-208 816 €
-188 499 €
-137 262 €
-103 467 €
-100 960 €
0 €
-26 544 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
2
23
13
16
35
15
0
121
Supplier payment term (days)
2
11
11
19
14
21
10
0
45
Positioning of REGARDS SUR LE MONDE PARIS 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 REGARDS SUR LE MONDE PARIS is estimated at
260 425 €
(range 151 728€ - 508 586€).
With an EBITDA of 63 269€, 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
151k€260k€508k€
260 425 €Range: 151 728€ - 508 586€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
63 269 €×1.6x
Estimation102 655 €
40 376€ - 290 509€
Revenue Multiple30%
1 692 883 €×0.38x
Estimation645 009 €
409 897€ - 953 729€
Net Income Multiple20%
55 369 €×1.4x
Estimation77 978 €
42 859€ - 386 066€
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 REGARDS SUR LE MONDE PARIS with other companies in the same sector:
Frequently asked questions about REGARDS SUR LE MONDE PARIS
What is the revenue of REGARDS SUR LE MONDE PARIS ?
The revenue of REGARDS SUR LE MONDE PARIS in 2024 is 1.7 M€.
Is REGARDS SUR LE MONDE PARIS profitable?
Yes, REGARDS SUR LE MONDE PARIS generated a net profit of 55 k€ in 2024.
Where is the headquarters of REGARDS SUR LE MONDE PARIS ?
The headquarters of REGARDS SUR LE MONDE PARIS is located in BREUILLET (91650), in the department Essonne.
Where to find the tax return of REGARDS SUR LE MONDE PARIS ?
The tax return of REGARDS SUR LE MONDE PARIS 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 REGARDS SUR LE MONDE PARIS operate?
REGARDS SUR LE MONDE PARIS 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