Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-01-12 (4 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: CARQUEFOU (44470), Loire-Atlantique
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
THISELANN VOYAGES : revenue, balance sheet and financial ratios
THISELANN VOYAGES is a French company
founded 4 years ago,
specialized in the sector Activités des agences de voyage.
Based in CARQUEFOU (44470),
this company of category PME
shows in 2023 a net income positive of 22 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THISELANN VOYAGES (SIREN 909177453)
Indicator
2023
Revenue
N/C
Net income
21 784 €
EBITDA
N/C
Net margin
N/C
Revenue and income statement
In 2023, THISELANN VOYAGES generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 784 €
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 172%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
172.292%
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
13.448%
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
2023
Debt ratio
172.292
Financial autonomy
13.448
Repayment capacity
None
Cash flow / Revenue
None%
Sector positioning
Debt ratio
172.292023
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Watch
In 2023, the debt ratio of THISELANN VOYAGES (172.29) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
13.45%2023
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Average
In 2023, the financial autonomy of THISELANN VOYAGES (13.4%) 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 131.43. 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
131.432
Liquidity indicators evolution THISELANN VOYAGES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2023
Liquidity ratio
131.432
Interest coverage
None
Sector positioning
Liquidity ratio
131.432023
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Average
In 2023, the liquidity ratio of THISELANN VOYAGES (131.43) 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.
Positioning of THISELANN 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 THISELANN VOYAGES is estimated at
30 679 €
(range 16 862€ - 151 891€).
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
16k€30k€151k€
30 679 €Range: 16 862€ - 151 891€
NAF 5 all-time
Valuation method used
Net Income Multiple
21 784 €
×
1.4x
=30 679 €
Range: 16 862€ - 151 891€
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 THISELANN VOYAGES with other companies in the same sector:
Frequently asked questions about THISELANN VOYAGES
What is the revenue of THISELANN VOYAGES ?
The revenue of THISELANN VOYAGES is not publicly disclosed (confidential accounts filed with INPI).
Is THISELANN VOYAGES profitable?
Yes, THISELANN VOYAGES generated a net profit of 22 k€ in 2023.
Where is the headquarters of THISELANN VOYAGES ?
The headquarters of THISELANN VOYAGES is located in CARQUEFOU (44470), in the department Loire-Atlantique.
Where to find the tax return of THISELANN VOYAGES ?
The tax return of THISELANN 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 THISELANN VOYAGES operate?
THISELANN 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