SARL 717 JET TRAVEL is a French company
founded 45 years ago,
specialized in the sector Activités des agences de voyage.
Based in CAGNES-SUR-MER (06800),
this company of category PME
shows in 2022 a revenue of 166 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL 717 JET TRAVEL (SIREN 320216716)
Indicator
2022
2021
2020
2018
2017
2016
Revenue
166 180 €
52 547 €
64 509 €
194 198 €
202 557 €
187 526 €
Net income
16 559 €
-16 926 €
-27 944 €
-18 439 €
2 987 €
7 182 €
EBITDA
9 803 €
-17 274 €
-24 137 €
-13 943 €
14 803 €
12 156 €
Net margin
10.0%
-32.2%
-43.3%
-9.5%
1.5%
3.8%
Revenue and income statement
In 2022, SARL 717 JET TRAVEL achieves revenue of 166 k€. Activity remains stable over the period (CAGR: -2.0%). Vs 2021, growth of +216% (53 k€ -> 166 k€). After deducting consumption (0 €), gross margin stands at 166 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 10 k€, representing 5.9% of revenue. Positive scissor effect: EBITDA margin improves by +38.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 17 k€, i.e. 10.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
166 180 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
166 180 €
EBITDA (2022)
?
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
9 803 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 066 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 559 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.6%
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 1124%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.2% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1124.482%
Financial autonomy (2022)
?
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
4.757%
Cash flow / Revenue (2022)
?
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
10.193%
Repayment capacity (2022)
?
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
2.924
Asset age ratio (2022)
?
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
2016
2017
2018
2020
2021
2022
Debt ratio
245.455
280.93
597.678
945.359
2927.379
1124.482
Financial autonomy
23.952
21.96
12.817
8.548
1.637
4.757
Repayment capacity
0.157
0.0
0.0
0.0
-3.206
2.924
Cash flow / Revenue
5.918%
3.124%
-7.739%
-22.353%
-14.707%
10.193%
Sector positioning
Debt ratio
1124.482022
2020
2021
2022
Q1: 0.02
Med: 20.31
Q3: 77.29
Watch
In 2022, the debt ratio of SARL 717 JET TRAVEL (1124.48) 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
4.76%2022
2020
2021
2022
Q1: 8.83%
Med: 26.08%
Q3: 44.89%
Average-5 pts over 3 years
In 2022, the financial autonomy of SARL 717 JET TRAVEL (4.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.92 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Average+25 pts over 3 years
In 2022, the repayment capacity of SARL 717 JET TRAVEL (2.92) 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 110.56. 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 4.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
110.557
Interest coverage (2022)
?
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
2018
2020
2021
2022
Liquidity ratio
117.51
114.827
106.419
100.872
109.459
110.557
Interest coverage
0.0
0.0
-2.051
0.0
0.0
4.57
Sector positioning
Liquidity ratio
110.562022
2020
2021
2022
Q1: 120.45
Med: 171.35
Q3: 289.27
Watch
In 2022, the liquidity ratio of SARL 717 JET TRAVEL (110.56) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.57x2022
2020
2021
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.57x
Excellent+25 pts over 3 years
In 2022, the interest coverage of SARL 717 JET TRAVEL (4.6x) 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: 333 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The gap of 330 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 430 days of revenue, i.e. 198 k€ to permanently finance.
Operating WCR (2022)
?
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
198 314 €
Customer credit (2022)
?
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
333 j
Supplier credit (2022)
?
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
3 j
Inventory turnover (2022)
?
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 (2022)
?
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
430 j
WCR and payment terms evolution SARL 717 JET TRAVEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
Operating WCR
224 921 €
253 745 €
282 741 €
202 786 €
90 857 €
198 314 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
370
363
389
395
904
333
Supplier payment term (days)
128
125
87
63
1
3
Positioning of SARL 717 JET TRAVEL 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 SARL 717 JET TRAVEL is estimated at
31 611 €
(range 17 762€ - 73 684€).
With an EBITDA of 9 803€, 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 value2022
80 tx
17k€31k€73k€
31 611 €Range: 17 762€ - 73 684€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 803 €×1.6x
Estimation15 906 €
6 256€ - 45 012€
Revenue Multiple30%
166 180 €×0.38x
Estimation63 317 €
40 237€ - 93 622€
Net Income Multiple20%
16 559 €×1.4x
Estimation23 321 €
12 818€ - 115 459€
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 SARL 717 JET TRAVEL with other companies in the same sector:
Frequently asked questions about SARL 717 JET TRAVEL
What is the revenue of SARL 717 JET TRAVEL ?
The revenue of SARL 717 JET TRAVEL in 2022 is 166 k€.
Is SARL 717 JET TRAVEL profitable?
Yes, SARL 717 JET TRAVEL generated a net profit of 17 k€ in 2022.
Where is the headquarters of SARL 717 JET TRAVEL ?
The headquarters of SARL 717 JET TRAVEL is located in CAGNES-SUR-MER (06800), in the department Alpes-Maritimes.
Where to find the tax return of SARL 717 JET TRAVEL ?
The tax return of SARL 717 JET TRAVEL 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 SARL 717 JET TRAVEL operate?
SARL 717 JET TRAVEL 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