Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-07-28 (19 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: PARIS (75018), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
S'CAPE TRAVEL : revenue, balance sheet and financial ratios
S'CAPE TRAVEL is a French company
founded 19 years ago,
specialized in the sector Activités des agences de voyage.
Based in PARIS (75018),
this company of category PME
shows in 2016 a revenue of 882 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S'CAPE TRAVEL (SIREN 491310348)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
882 213 €
Net income
701 800 €
518 752 €
261 659 €
47 607 €
158 457 €
50 433 €
51 956 €
8 232 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
18 140 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
0.9%
Revenue and income statement
In 2024, S'CAPE TRAVEL generates positive net income of 702 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 702 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
701 800 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 22%. 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
31.216%
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
21.598%
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
2024
Debt ratio
57.464
354.146
486.338
219.614
288.225
178.495
75.714
31.216
Financial autonomy
15.427
6.467
7.199
8.79
12.895
15.164
20.742
21.598
Repayment capacity
5.819
None
None
None
None
None
None
None
Cash flow / Revenue
1.783%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
31.222024
2021
2022
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average-11 pts over 3 years
In 2024, the debt ratio of S'CAPE TRAVEL (31.22) 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
21.6%2024
2021
2022
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Average+10 pts over 3 years
In 2024, the financial autonomy of S'CAPE TRAVEL (21.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 181.65. 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
181.645
Liquidity indicators evolution S'CAPE TRAVEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
105.538
113.51
244.582
156.125
173.423
205.877
178.197
181.645
Interest coverage
6.406
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
181.652024
2021
2022
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Good
In 2024, the liquidity ratio of S'CAPE TRAVEL (181.65) 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.
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 S'CAPE TRAVEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
530 395 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
182
0
0
0
0
0
0
0
Supplier payment term (days)
274
0
0
0
0
0
0
0
Positioning of S'CAPE 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 S'CAPE TRAVEL is estimated at
988 367 €
(range 543 237€ - 4 893 367€).
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
543k€988k€4893k€
988 367 €Range: 543 237€ - 4 893 367€
NAF 5 all-time
Valuation method used
Net Income Multiple
701 800 €
×
1.4x
=988 367 €
Range: 543 238€ - 4 893 368€
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 S'CAPE TRAVEL with other companies in the same sector:
Yes, S'CAPE TRAVEL generated a net profit of 702 k€ in 2024.
Where is the headquarters of S'CAPE TRAVEL ?
The headquarters of S'CAPE TRAVEL is located in PARIS (75018), in the department Paris.
Where to find the tax return of S'CAPE TRAVEL ?
The tax return of S'CAPE 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 S'CAPE TRAVEL operate?
S'CAPE 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