Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-06-06 (28 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: SEDAN (08200), Ardennes
SEDAN VOYAGES : revenue, balance sheet and financial ratios
SEDAN VOYAGES is a French company
founded 28 years ago,
specialized in the sector Activités des agences de voyage.
Based in SEDAN (08200),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEDAN VOYAGES (SIREN 412377855)
Indicator
2025
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 057 754 €
486 057 €
N/C
N/C
873 841 €
860 833 €
806 224 €
Net income
241 108 €
200 172 €
112 252 €
127 556 €
-6 615 €
90 797 €
79 188 €
53 901 €
35 397 €
EBITDA
N/C
N/C
152 353 €
126 209 €
N/C
N/C
104 400 €
65 693 €
47 679 €
Net margin
N/C
N/C
10.6%
26.2%
N/C
N/C
9.1%
6.3%
4.4%
Revenue and income statement
In 2025, SEDAN VOYAGES generates positive net income of 241 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 35 k€ -> 241 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
241 108 €
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 6%. 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 27%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.672%
Financial autonomy (2025)
?
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
26.955%
Solvency indicators evolution SEDAN VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
2025
Debt ratio
0.0
0.101
0.0
0.0
0.0
0.0
8.923
8.012
5.672
Financial autonomy
47.792
46.451
42.294
41.238
27.26
40.862
27.298
25.845
26.955
Repayment capacity
0.0
0.006
0.0
None
None
0.0
0.323
None
None
Cash flow / Revenue
4.632%
6.595%
9.111%
None%
None%
20.753%
10.612%
None%
None%
Sector positioning
Debt ratio
5.672025
2023
2024
2025
Q1: 0.02
Med: 5.65
Q3: 24.89
Good+13 pts over 3 years
In 2025, the debt ratio of SEDAN VOYAGES (5.67) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
26.95%2025
2023
2024
2025
Q1: 12.19%
Med: 27.51%
Q3: 41.63%
Average
In 2025, the financial autonomy of SEDAN VOYAGES (26.9%) 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
0.32 years2023
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Average
In 2023, the repayment capacity of SEDAN VOYAGES (0.32) 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 139.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
139.711
Liquidity indicators evolution SEDAN VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
2025
Liquidity ratio
186.21
185.158
171.398
168.6
136.406
168.088
142.174
139.035
139.711
Interest coverage
0.0
0.0
0.0
None
None
0.0
0.0
None
None
Sector positioning
Liquidity ratio
139.712025
2023
2024
2025
Q1: 114.14
Med: 140.41
Q3: 210.92
Average+9 pts over 3 years
In 2025, the liquidity ratio of SEDAN VOYAGES (139.71) 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
0.0x2023
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Average
In 2023, the interest coverage of SEDAN VOYAGES (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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 SEDAN VOYAGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
2025
Operating WCR
-153 876 €
-194 600 €
-231 647 €
0 €
0 €
-365 860 €
-596 066 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
52
77
99
0
0
165
155
0
0
Positioning of SEDAN VOYAGES 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 SEDAN VOYAGES is estimated at
339 560 €
(range 186 632€ - 1 681 148€).
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 value2025
80 tx
186k€339k€1681k€
339 560 €Range: 186 632€ - 1 681 148€
NAF 5 all-time
Valuation method used
Net Income Multiple
241 108 €
×
1.4x
=339 560 €
Range: 186 633€ - 1 681 149€
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 SEDAN VOYAGES with other companies in the same sector:
Yes, SEDAN VOYAGES generated a net profit of 241 k€ in 2025.
Where is the headquarters of SEDAN VOYAGES ?
The headquarters of SEDAN VOYAGES is located in SEDAN (08200), in the department Ardennes.
Where to find the tax return of SEDAN VOYAGES ?
The tax return of SEDAN VOYAGES 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 SEDAN VOYAGES operate?
SEDAN VOYAGES 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