Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-06-10 (33 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: NICE (06000), Alpes-Maritimes
SOC COTES VACANCES : revenue, balance sheet and financial ratios
SOC COTES VACANCES is a French company
founded 33 years ago,
specialized in the sector Activités des agences de voyage.
Based in NICE (06000),
this company of category PME
shows in 2020 a revenue of 684 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC COTES VACANCES (SIREN 388878936)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
683 697 €
851 094 €
789 537 €
646 289 €
647 319 €
Net income
121 517 €
93 854 €
60 040 €
21 437 €
3 758 €
-102 177 €
-259 270 €
-90 019 €
EBITDA
N/C
N/C
N/C
-7 268 €
20 229 €
-9 910 €
-142 916 €
-56 236 €
Net margin
N/C
N/C
N/C
3.1%
0.4%
-12.9%
-40.1%
-13.9%
Revenue and income statement
In 2024, SOC COTES VACANCES generates positive net income of 122 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
121 517 €
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 10%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.208%
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
72.121%
Solvency indicators evolution SOC COTES VACANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
74.285
75.69
68.289
32.795
13.305
21.521
15.676
10.208
Financial autonomy
50.425
47.527
49.091
57.542
66.805
68.106
69.847
72.121
Repayment capacity
7.019
-5.746
4.867
1.337
2.343
None
None
None
Cash flow / Revenue
14.345%
-12.101%
9.17%
14.98%
4.486%
None%
None%
None%
Sector positioning
Debt ratio
10.212024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Good-6 pts over 3 years
In 2024, the debt ratio of SOC COTES VACANCES (10.21) 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
72.12%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Excellent
In 2024, the financial autonomy of SOC COTES VACANCES (72.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
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 SOC COTES VACANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
71 348 €
-16 009 €
-34 211 €
-83 356 €
-30 103 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
57
29
23
15
14
0
0
0
Supplier payment term (days)
22
25
12
22
26
0
0
0
Positioning of SOC COTES VACANCES 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 SOC COTES VACANCES is estimated at
171 136 €
(range 94 061€ - 847 288€).
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
94k€171k€847k€
171 136 €Range: 94 061€ - 847 288€
NAF 5 all-time
Valuation method used
Net Income Multiple
121 517 €
×
1.4x
=171 136 €
Range: 94 062€ - 847 289€
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 SOC COTES VACANCES with other companies in the same sector:
Frequently asked questions about SOC COTES VACANCES
What is the revenue of SOC COTES VACANCES ?
The revenue of SOC COTES VACANCES in 2020 is 684 k€.
Is SOC COTES VACANCES profitable?
Yes, SOC COTES VACANCES generated a net profit of 122 k€ in 2024.
Where is the headquarters of SOC COTES VACANCES ?
The headquarters of SOC COTES VACANCES is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of SOC COTES VACANCES ?
The tax return of SOC COTES VACANCES 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 SOC COTES VACANCES operate?
SOC COTES VACANCES 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