Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-03-03 (12 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: EZY-SUR-EURE (27530), Eure
TRAVEL TRENDS : revenue, balance sheet and financial ratios
TRAVEL TRENDS is a French company
founded 12 years ago,
specialized in the sector Activités des agences de voyage.
Based in EZY-SUR-EURE (27530),
this company of category PME
shows in 2025 a revenue of 310 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRAVEL TRENDS (SIREN 801021429)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
309 947 €
390 458 €
404 384 €
238 509 €
226 083 €
313 758 €
322 581 €
322 420 €
Net income
119 434 €
175 683 €
184 766 €
83 615 €
155 174 €
111 552 €
113 674 €
108 030 €
EBITDA
134 802 €
213 400 €
232 709 €
100 036 €
179 940 €
150 205 €
150 550 €
146 768 €
Net margin
38.5%
45.0%
45.7%
35.1%
68.6%
35.6%
35.2%
33.5%
Revenue and income statement
In 2025, TRAVEL TRENDS achieves revenue of 310 k€. Activity remains stable over the period (CAGR: -0.6%). Significant drop of -21% vs 2024. After deducting consumption (0 €), gross margin stands at 310 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 135 k€, representing 43.5% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -37%, reducing margin by 11.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 119 k€, i.e. 38.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
309 947 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
309 947 €
EBITDA (2025)
?
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
134 802 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
130 789 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
119 434 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
43.5%
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 0%. 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 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 39.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
46.054%
Cash flow / Revenue (2025)
?
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
39.498%
Repayment capacity (2025)
?
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
0.0
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.115
0.0
0.11
0.0
0.0
0.005
0.0
0.0
Financial autonomy
33.092
34.927
55.341
51.733
42.481
45.184
43.306
46.054
Repayment capacity
0.0
0.0
0.006
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
32.227%
34.171%
34.637%
47.381%
35.614%
43.984%
45.29%
39.498%
Sector positioning
Debt ratio
0.02025
2023
2024
2025
Q1: 0.02
Med: 5.65
Q3: 24.89
Excellent
In 2025, the debt ratio of TRAVEL TRENDS (0.00) 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
46.05%2025
2023
2024
2025
Q1: 12.19%
Med: 27.51%
Q3: 41.63%
Excellent
In 2025, the financial autonomy of TRAVEL TRENDS (46.0%) 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.
Repayment capacity
0.0 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.09 years
Q3: 0.59 years
Excellent
In 2025, the repayment capacity of TRAVEL TRENDS (0.00) 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 223.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
223.922
Interest coverage (2025)
?
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
0.707
Liquidity indicators evolution TRAVEL TRENDS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
176.283
180.875
311.04
232.107
178.414
220.532
207.848
223.922
Interest coverage
0.15
1.236
1.573
3.018
1.255
1.397
0.0
0.707
Sector positioning
Liquidity ratio
223.922025
2023
2024
2025
Q1: 114.14
Med: 140.41
Q3: 210.92
Excellent+11 pts over 3 years
In 2025, the liquidity ratio of TRAVEL TRENDS (223.92) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.71x2025
2023
2024
2025
Q1: 0.0x
Med: 0.01x
Q3: 1.34x
Good
In 2025, the interest coverage of TRAVEL TRENDS (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Favorable situation: supplier credit is longer than customer credit by 10 days. WCR is negative (-1024 days): operations structurally generate cash.
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
-881 632 €
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
3 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
13 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 in days of revenue (2025)
?
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
-1024 j
WCR and payment terms evolution TRAVEL TRENDS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-792 586 €
-815 453 €
-383 569 €
-501 233 €
-751 017 €
-489 127 €
-640 738 €
-881 632 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
23
106
2
73
72
25
90
3
Supplier payment term (days)
14
8
27
23
15
12
18
13
Positioning of TRAVEL TRENDS 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 TRAVEL TRENDS is estimated at
178 427 €
(range 84 016€ - 528 419€).
With an EBITDA of 134 802€, the sector multiple of 1.6x is applied.
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 value2025
80 tx
84k€178k€528k€
178 427 €Range: 84 016€ - 528 419€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
134 802 €×1.6x
Estimation218 718 €
86 025€ - 618 964€
Revenue Multiple30%
309 947 €×0.38x
Estimation118 094 €
75 047€ - 174 617€
Net Income Multiple20%
119 434 €×1.4x
Estimation168 203 €
92 449€ - 832 765€
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 TRAVEL TRENDS with other companies in the same sector:
Yes, TRAVEL TRENDS generated a net profit of 119 k€ in 2025.
Where is the headquarters of TRAVEL TRENDS ?
The headquarters of TRAVEL TRENDS is located in EZY-SUR-EURE (27530), in the department Eure.
Where to find the tax return of TRAVEL TRENDS ?
The tax return of TRAVEL TRENDS 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 TRAVEL TRENDS operate?
TRAVEL TRENDS 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