Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-03-01 (36 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: ARBOIS (39600), Jura
SARL ARBOIS TOURISME : revenue, balance sheet and financial ratios
SARL ARBOIS TOURISME is a French company
founded 36 years ago,
specialized in the sector Activités des agences de voyage.
Based in ARBOIS (39600),
this company of category PME
shows in 2023 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ARBOIS TOURISME (SIREN 380666651)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 252 507 €
968 256 €
252 709 €
302 095 €
N/C
N/C
N/C
N/C
Net income
280 612 €
121 206 €
43 577 €
-19 231 €
-456 126 €
129 757 €
140 447 €
65 602 €
46 882 €
EBITDA
N/C
112 165 €
37 412 €
-306 227 €
-660 131 €
N/C
N/C
N/C
N/C
Net margin
N/C
9.7%
4.5%
-7.6%
-151.0%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SARL ARBOIS TOURISME generates positive net income of 281 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 47 k€ -> 281 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
280 612 €
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 15%. 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 21%. The balance between equity and debt is satisfactory.
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
14.71%
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
21.133%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.081
5.732
4.766
7.341
26.663
66.542
144.177
20.029
14.71
Financial autonomy
16.152
16.727
20.796
23.317
3.197
3.369
5.911
11.452
21.133
Repayment capacity
None
None
None
None
-0.004
-0.009
-12.579
0.74
None
Cash flow / Revenue
None%
None%
None%
None%
-220.791%
-66.104%
-1.022%
3.295%
None%
Sector positioning
Debt ratio
14.712024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average-24 pts over 3 years
In 2024, the debt ratio of SARL ARBOIS TOURISME (14.71) 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
21.13%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Average+20 pts over 3 years
In 2024, the financial autonomy of SARL ARBOIS TOURISME (21.1%) 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
0.74 years2023
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Average+35 pts over 2 years
In 2023, the repayment capacity of SARL ARBOIS TOURISME (0.74) 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 119.68. 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
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
100.663
102.919
113.297
120.264
94.413
88.612
99.257
102.704
119.676
Interest coverage
None
None
None
None
-0.061
-0.132
1.342
1.55
None
Sector positioning
Liquidity ratio
119.682024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Average+6 pts over 3 years
In 2024, the liquidity ratio of SARL ARBOIS TOURISME (119.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.55x2023
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Good
In 2023, the interest coverage of SARL ARBOIS TOURISME (1.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution SARL ARBOIS TOURISME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
-889 078 €
-380 481 €
-277 425 €
-508 606 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
117
180
43
49
0
Supplier payment term (days)
0
0
0
0
83
320
338
247
0
Positioning of SARL ARBOIS TOURISME 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 ARBOIS TOURISME is estimated at
395 194 €
(range 217 211€ - 1 956 593€).
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
217k€395k€1956k€
395 194 €Range: 217 211€ - 1 956 593€
NAF 5 all-time
Valuation method used
Net Income Multiple
280 612 €
×
1.4x
=395 195 €
Range: 217 211€ - 1 956 594€
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 SARL ARBOIS TOURISME with other companies in the same sector:
Frequently asked questions about SARL ARBOIS TOURISME
What is the revenue of SARL ARBOIS TOURISME ?
The revenue of SARL ARBOIS TOURISME in 2023 is 1.3 M€.
Is SARL ARBOIS TOURISME profitable?
Yes, SARL ARBOIS TOURISME generated a net profit of 281 k€ in 2024.
Where is the headquarters of SARL ARBOIS TOURISME ?
The headquarters of SARL ARBOIS TOURISME is located in ARBOIS (39600), in the department Jura.
Where to find the tax return of SARL ARBOIS TOURISME ?
The tax return of SARL ARBOIS TOURISME 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 ARBOIS TOURISME operate?
SARL ARBOIS TOURISME 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