Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-06-22 (8 years)Status: ActiveBusiness sector: Location de logementsLocation: LE MANS (72100), Sarthe
RESIDENCE TOURISME VISITATION : revenue, balance sheet and financial ratios
RESIDENCE TOURISME VISITATION is a French company
founded 8 years ago,
specialized in the sector Location de logements.
Based in LE MANS (72100),
this company of category ETI
shows in 2024 a revenue of 579 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESIDENCE TOURISME VISITATION (SIREN 830384236)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
579 480 €
527 106 €
502 309 €
476 101 €
477 390 €
307 667 €
N/C
N/C
Net income
75 162 €
37 237 €
182 113 €
34 784 €
-123 485 €
-43 340 €
-64 976 €
-20 422 €
EBITDA
490 871 €
440 855 €
402 952 €
402 399 €
416 336 €
272 165 €
-20 950 €
-16 510 €
Net margin
13.0%
7.1%
36.3%
7.3%
-25.9%
-14.1%
N/C
N/C
Revenue and income statement
In 2024, RESIDENCE TOURISME VISITATION achieves revenue of 579 k€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.5%. Vs 2023: +10%. After deducting consumption (0 €), gross margin stands at 579 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 491 k€, representing 84.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 75 k€, i.e. 13.0% 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
579 480 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
579 480 €
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
490 871 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
206 031 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
75 162 €
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
84.7%
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 242%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 62.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
241.96%
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
28.266%
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
62.125%
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
12.952
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
66.677
274.672
365.578
376.919
351.171
299.835
269.377
241.96
Financial autonomy
59.62
26.552
20.427
20.307
21.345
24.144
26.202
28.266
Repayment capacity
-59.735
-74.595
41.339
19.509
17.765
16.996
15.836
12.952
Cash flow / Revenue
None%
None%
49.475%
64.662%
67.782%
63.733%
59.763%
62.125%
Sector positioning
Debt ratio
241.962024
2022
2023
2024
Q1: -231.15
Med: 0.0
Q3: 66.18
Average
In 2024, the debt ratio of RESIDENCE TOURISME VISITA... (241.96) 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
28.27%2024
2022
2023
2024
Q1: 0.0%
Med: 9.0%
Q3: 61.92%
Good+19 pts over 3 years
In 2024, the financial autonomy of RESIDENCE TOURISME VISITA... (28.3%) 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
12.95 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 15.96 years
Average
In 2024, the repayment capacity of RESIDENCE TOURISME VISITA... (12.95) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 285.20. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 24.3x. Operating income very largely covers interest expenses: high safety margin.
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
285.198
Interest coverage (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1353.151
1578.526
201.445
225.075
220.543
298.39
269.96
285.198
Interest coverage
-23.689
-210.148
44.071
25.856
25.506
24.772
28.199
24.347
Sector positioning
Liquidity ratio
285.22024
2022
2023
2024
Q1: 9.79
Med: 137.69
Q3: 788.97
Good
In 2024, the liquidity ratio of RESIDENCE TOURISME VISITA... (285.20) 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.
Interest coverage
24.35x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.82x
Excellent
In 2024, the interest coverage of RESIDENCE TOURISME VISITA... (24.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The gap of 39 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 (-22 days): operations structurally generate cash.
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
-34 792 €
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
81 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
42 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
-22 j
WCR and payment terms evolution RESIDENCE TOURISME VISITATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
-140 152 €
-5 671 €
-158 756 €
-73 669 €
-175 890 €
-34 792 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
191
197
143
85
4
81
Supplier payment term (days)
341
491
94
132
96
83
95
42
Positioning of RESIDENCE TOURISME VISITATION in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of RESIDENCE TOURISME VISITATION is estimated at
1 617 059 €
(range 448 196€ - 2 900 470€).
With an EBITDA of 490 871€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(in line with sector norms).
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.
Estimated enterprise value2024
169 transactions
448k€1617k€2900k€
1 617 059 €Range: 448 196€ - 2 900 470€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
490 871 €×5.6x
Estimation2 748 793 €
727 624€ - 4 906 257€
Revenue Multiple30%
579 480 €×0.81x
Estimation467 425 €
178 618€ - 871 633€
Net Income Multiple20%
75 162 €×6.8x
Estimation512 179 €
153 996€ - 929 260€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare RESIDENCE TOURISME VISITATION with other companies in the same sector:
Frequently asked questions about RESIDENCE TOURISME VISITATION
What is the revenue of RESIDENCE TOURISME VISITATION ?
The revenue of RESIDENCE TOURISME VISITATION in 2024 is 579 k€.
Is RESIDENCE TOURISME VISITATION profitable?
Yes, RESIDENCE TOURISME VISITATION generated a net profit of 75 k€ in 2024.
Where is the headquarters of RESIDENCE TOURISME VISITATION ?
The headquarters of RESIDENCE TOURISME VISITATION is located in LE MANS (72100), in the department Sarthe.
Where to find the tax return of RESIDENCE TOURISME VISITATION ?
The tax return of RESIDENCE TOURISME VISITATION 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 RESIDENCE TOURISME VISITATION operate?
RESIDENCE TOURISME VISITATION operates in the sector Location de logements (NAF code 68.20A). 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