Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-03-06 (25 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: DAUBEZE (33540), Gironde
TUTTI QUANTI : revenue, balance sheet and financial ratios
TUTTI QUANTI is a French company
founded 25 years ago,
specialized in the sector Activités des agences de voyage.
Based in DAUBEZE (33540),
this company of category PME
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TUTTI QUANTI (SIREN 435031943)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 351 396 €
N/C
2 048 990 €
636 697 €
440 072 €
2 123 877 €
2 123 867 €
2 161 038 €
2 429 964 €
Net income
132 097 €
162 648 €
73 110 €
157 265 €
-15 118 €
35 296 €
32 536 €
11 449 €
6 954 €
EBITDA
153 179 €
N/C
84 470 €
167 455 €
-11 842 €
44 909 €
44 337 €
7 531 €
7 641 €
Net margin
3.9%
N/C
3.6%
24.7%
-3.4%
1.7%
1.5%
0.5%
0.3%
Revenue and income statement
In 2024, TUTTI QUANTI achieves revenue of 3.4 M€. Revenue is growing positively over 9 years (CAGR: +4.1%). After deducting consumption (0 €), gross margin stands at 3.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 153 k€, representing 4.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 132 k€, i.e. 3.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 351 396 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 351 396 €
EBITDA (2024)
?
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
153 179 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
152 143 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
132 097 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.6%
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 28%. 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 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
27.53%
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
38.744%
Cash flow / Revenue (2024)
?
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
3.972%
Repayment capacity (2024)
?
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
1.502
Asset age ratio (2024)
?
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
2024
Debt ratio
52.974
60.268
55.271
312.399
242.339
120.784
89.964
50.612
27.53
Financial autonomy
23.876
26.072
26.813
15.866
11.804
18.754
28.618
40.16
38.744
Repayment capacity
7.719
5.32
2.426
16.647
-55.694
2.616
5.122
None
1.502
Cash flow / Revenue
0.387%
0.735%
1.785%
1.911%
-1.74%
17.265%
3.675%
None%
3.972%
Sector positioning
Debt ratio
27.532024
2022
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average-13 pts over 3 years
In 2024, the debt ratio of TUTTI QUANTI (27.53) 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
38.74%2024
2022
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Good+16 pts over 3 years
In 2024, the financial autonomy of TUTTI QUANTI (38.7%) 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
1.5 years2024
2022
2024
Q1: 0.0 years
Med: 0.13 years
Q3: 1.21 years
Average
In 2024, the repayment capacity of TUTTI QUANTI (1.50) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 346.30. 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 2.1x. Financial charges are adequately covered by operations.
Liquidity ratio (2024)
?
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
346.301
Interest coverage (2024)
?
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
2.109
Liquidity indicators evolution TUTTI QUANTI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
366.844
391.505
433.004
653.415
600.492
393.038
296.688
490.628
346.301
Interest coverage
8.415
2.47
0.76
0.933
-18.916
1.219
4.402
None
2.109
Sector positioning
Liquidity ratio
346.32024
2022
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Excellent
In 2024, the liquidity ratio of TUTTI QUANTI (346.30) 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
2.11x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Good
In 2024, the interest coverage of TUTTI QUANTI (2.1x) 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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The gap of 34 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 (-26 days): operations structurally generate cash. Notable WCR improvement over the period (-153%), freeing up cash.
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
-239 223 €
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
36 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
2 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 in days of revenue (2024)
?
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
-26 j
WCR and payment terms evolution TUTTI QUANTI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-94 428 €
-72 460 €
-66 987 €
-98 909 €
-542 332 €
-581 444 €
-233 810 €
0 €
-239 223 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
11
6
17
12
70
41
21
641
36
Supplier payment term (days)
9
17
17
24
81
79
27
724
2
Positioning of TUTTI QUANTI 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 TUTTI QUANTI is estimated at
544 551 €
(range 312 767€ - 1 102 312€).
With an EBITDA of 153 179€, 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 value2024
80 tx
312k€544k€1102k€
544 551 €Range: 312 767€ - 1 102 312€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
153 179 €×1.6x
Estimation248 535 €
97 753€ - 703 344€
Revenue Multiple30%
3 351 396 €×0.38x
Estimation1 276 922 €
811 471€ - 1 888 095€
Net Income Multiple20%
132 097 €×1.4x
Estimation186 036 €
102 251€ - 921 059€
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 TUTTI QUANTI with other companies in the same sector:
Yes, TUTTI QUANTI generated a net profit of 132 k€ in 2024.
Where is the headquarters of TUTTI QUANTI ?
The headquarters of TUTTI QUANTI is located in DAUBEZE (33540), in the department Gironde.
Where to find the tax return of TUTTI QUANTI ?
The tax return of TUTTI QUANTI 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 TUTTI QUANTI operate?
TUTTI QUANTI 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