Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1981-02-01 (45 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: NICE (06000), Alpes-Maritimes
SULTAN TOURISME : revenue, balance sheet and financial ratios
SULTAN TOURISME is a French company
founded 45 years ago,
specialized in the sector Activités des agences de voyage.
Based in NICE (06000),
this company of category PME
shows in 2023 a revenue of 867 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SULTAN TOURISME (SIREN 320978281)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
867 388 €
591 586 €
98 078 €
81 153 €
1 262 017 €
1 973 251 €
N/C
1 759 266 €
Net income
1 446 €
-3 838 €
61 484 €
-27 855 €
11 360 €
14 567 €
2 557 €
8 737 €
EBITDA
-6 402 €
-40 875 €
45 685 €
-103 222 €
17 424 €
5 178 €
N/C
29 503 €
Net margin
0.2%
-0.6%
62.7%
-34.3%
0.9%
0.7%
N/C
0.5%
Revenue and income statement
In 2023, SULTAN TOURISME achieves revenue of 867 k€. Revenue is declining over the period 2016-2023 (CAGR: -9.6%). Vs 2022, growth of +47% (592 k€ -> 867 k€). After deducting consumption (0 €), gross margin stands at 867 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 -6 k€, representing -0.7% of revenue. Positive scissor effect: EBITDA margin improves by +6.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
867 388 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
867 388 €
EBITDA (2023)
?
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
-6 402 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 735 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 446 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.7%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
50.433%
Financial autonomy (2023)
?
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
28.239%
Cash flow / Revenue (2023)
?
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
0.499%
Repayment capacity (2023)
?
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
21.451
Asset age ratio (2023)
?
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
Debt ratio
10.329
11.204
12.297
10.548
94.235
63.238
62.872
50.433
Financial autonomy
26.665
17.476
26.308
32.151
21.761
29.093
31.376
28.239
Repayment capacity
2.946
None
1.299
0.888
-1.279
2.643
-8.157
21.451
Cash flow / Revenue
0.248%
None%
0.68%
1.44%
-71.15%
15.659%
-2.383%
0.499%
Sector positioning
Debt ratio
50.432023
2021
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average
In 2023, the debt ratio of SULTAN TOURISME (50.43) 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
28.24%2023
2021
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Good
In 2023, the financial autonomy of SULTAN TOURISME (28.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
21.45 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.67 years
Watch
In 2023, the repayment capacity of SULTAN TOURISME (21.45) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 170.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
170.408
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-30.162
Liquidity indicators evolution SULTAN TOURISME
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
140.19
123.202
141.375
152.896
171.965
185.114
196.57
170.408
Interest coverage
0.0
None
0.0
0.0
0.0
2.959
-4.9
-30.162
Sector positioning
Liquidity ratio
170.412023
2021
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Good
In 2023, the liquidity ratio of SULTAN TOURISME (170.41) 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.
Interest coverage
-30.16x2023
2021
2022
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Watch-50 pts over 3 years
In 2023, the interest coverage of SULTAN TOURISME (-30.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 151 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The gap of 97 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 125 days of revenue, i.e. 301 k€ to permanently finance. Over 2016-2023, WCR increased by +30%, requiring additional financing.
Operating WCR (2023)
?
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
300 585 €
Customer credit (2023)
?
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
151 j
Supplier credit (2023)
?
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
54 j
Inventory turnover (2023)
?
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 (2023)
?
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
125 j
WCR and payment terms evolution SULTAN TOURISME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
230 710 €
0 €
332 414 €
285 531 €
214 459 €
255 829 €
303 821 €
300 585 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
42
0
47
69
1042
1014
194
151
Supplier payment term (days)
44
0
44
45
276
356
76
54
Positioning of SULTAN 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 SULTAN TOURISME is estimated at
199 105 €
(range 126 459€ - 297 232€).
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 value2023
80 tx
126k€199k€297k€
199 105 €Range: 126 459€ - 297 232€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
867 388 €×0.38x
Estimation330 485 €
210 020€ - 488 665€
Net Income Multiple20%
1 446 €×1.4x
Estimation2 036 €
1 119€ - 10 082€
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 SULTAN TOURISME with other companies in the same sector:
Yes, SULTAN TOURISME generated a net profit of 1 k€ in 2023.
Where is the headquarters of SULTAN TOURISME ?
The headquarters of SULTAN TOURISME is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of SULTAN TOURISME ?
The tax return of SULTAN 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 SULTAN TOURISME operate?
SULTAN 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