Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-09-30 (9 years)Status: ActiveBusiness sector: Édition de journauxLocation: METZ (57000), Moselle
TOURISME ET TRANSPORT DE VOYAGEURS : revenue, balance sheet and financial ratios
TOURISME ET TRANSPORT DE VOYAGEURS is a French company
founded 9 years ago,
specialized in the sector Édition de journaux.
Based in METZ (57000),
this company of category ETI
shows in 2021 a revenue of 107 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOURISME ET TRANSPORT DE VOYAGEURS (SIREN 823175229)
Indicator
2021
2020
2019
Revenue
107 112 €
387 908 €
1 466 315 €
Net income
-201 875 €
-946 183 €
-1 010 166 €
EBITDA
-199 053 €
-920 478 €
-1 052 741 €
Net margin
-188.5%
-243.9%
-68.9%
Revenue and income statement
In 2021, TOURISME ET TRANSPORT DE VOYAGEURS achieves revenue of 107 k€. Revenue is declining over the period 2019-2021 (CAGR: -73.0%). Significant drop of -72% vs 2020. After deducting consumption (891 €), gross margin stands at 106 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -199 k€, representing -185.8% of revenue. Positive scissor effect: EBITDA margin improves by +51.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -202 k€ (-188.5% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
107 112 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
106 221 €
EBITDA (2021)
?
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
-199 053 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-221 720 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-201 875 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-89.0%
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 -94%. 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 -2076%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-93.926%
Financial autonomy (2021)
?
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
-2075.702%
Cash flow / Revenue (2021)
?
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
-100.141%
Repayment capacity (2021)
?
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
-12.468
Solvency indicators evolution TOURISME ET TRANSPORT DE VOYAGEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Debt ratio
-48.302
-105.226
-93.926
Financial autonomy
-84.106
-320.723
-2075.702
Repayment capacity
-0.854
-3.231
-12.468
Cash flow / Revenue
-70.383%
-232.666%
-100.141%
Sector positioning
Debt ratio
-93.932021
2019
2020
2021
Q1: 0.0
Med: 1.03
Q3: 44.97
Excellent
In 2021, the debt ratio of TOURISME ET TRANSPORT DE ... (-93.93) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-2075.7%2021
2019
2020
2021
Q1: 0.12%
Med: 27.87%
Q3: 54.32%
Watch-20 pts over 3 years
In 2021, the financial autonomy of TOURISME ET TRANSPORT DE ... (-2075.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-12.47 years2021
2019
2020
2021
Q1: -0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2021, the repayment capacity of TOURISME ET TRANSPORT DE ... (-12.47) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 86.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
86.674
Interest coverage (2021)
?
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
-17.114
Liquidity indicators evolution TOURISME ET TRANSPORT DE VOYAGEURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
73.121
154.471
86.674
Interest coverage
-1.109
-2.137
-17.114
Sector positioning
Liquidity ratio
86.672021
2019
2020
2021
Q1: 78.23
Med: 171.47
Q3: 337.32
Average
In 2021, the liquidity ratio of TOURISME ET TRANSPORT DE ... (86.67) 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
-17.11x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.05x
Watch
In 2021, the interest coverage of TOURISME ET TRANSPORT DE ... (-17.1x) 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: 358 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The gap of 291 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-277 days): operations structurally generate cash. Notable WCR improvement over the period (-105%), freeing up cash.
Operating WCR (2021)
?
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
-82 543 €
Customer credit (2021)
?
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
358 j
Supplier credit (2021)
?
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
67 j
Inventory turnover (2021)
?
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 (2021)
?
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
-277 j
WCR and payment terms evolution TOURISME ET TRANSPORT DE VOYAGEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
1 653 622 €
220 599 €
-82 543 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
317
401
358
Supplier payment term (days)
562
37
67
Positioning of TOURISME ET TRANSPORT DE VOYAGEURS in its sector
Comparison with sector Édition de journaux
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of TOURISME ET TRANSPORT DE VOYAGEURS is estimated at
26 150 €
(range 12 908€ - 49 128€).
The price/revenue ratio is 0.24x
(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.
Estimated enterprise value2021
104 transactions
12k€26k€49k€
26 150 €Range: 12 908€ - 49 128€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
107 112 €
×
0.24x
=26 151 €
Range: 12 908€ - 49 129€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de journaux)
Compare TOURISME ET TRANSPORT DE VOYAGEURS with other companies in the same sector:
Frequently asked questions about TOURISME ET TRANSPORT DE VOYAGEURS
What is the revenue of TOURISME ET TRANSPORT DE VOYAGEURS ?
The revenue of TOURISME ET TRANSPORT DE VOYAGEURS in 2021 is 107 k€.
Is TOURISME ET TRANSPORT DE VOYAGEURS profitable?
TOURISME ET TRANSPORT DE VOYAGEURS recorded a net loss in 2021.
Where is the headquarters of TOURISME ET TRANSPORT DE VOYAGEURS ?
The headquarters of TOURISME ET TRANSPORT DE VOYAGEURS is located in METZ (57000), in the department Moselle.
Where to find the tax return of TOURISME ET TRANSPORT DE VOYAGEURS ?
The tax return of TOURISME ET TRANSPORT DE VOYAGEURS 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 TOURISME ET TRANSPORT DE VOYAGEURS operate?
TOURISME ET TRANSPORT DE VOYAGEURS operates in the sector Édition de journaux (NAF code 58.13Z). 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