Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-11-26 (15 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: SURESNES (92150), Hauts-de-Seine
UP2DATE : revenue, balance sheet and financial ratios
UP2DATE is a French company
founded 15 years ago,
specialized in the sector Activités des agences de voyage.
Based in SURESNES (92150),
this company of category PME
shows in 2018 a revenue of 737 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, UP2DATE generates positive net income of 123 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
122 520 €
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 1%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.825%
Financial autonomy (2022)
?
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
80.568%
Asset age ratio (2022)
?
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
Debt ratio
6.439
2.232
2.73
2.556
164.172
0.877
0.825
Financial autonomy
20.781
38.13
27.548
45.295
25.539
55.784
80.568
Repayment capacity
-0.443
0.044
0.091
None
None
None
None
Cash flow / Revenue
-1.286%
5.422%
3.528%
None%
None%
None%
None%
Sector positioning
Debt ratio
0.822022
2020
2021
2022
Q1: 0.02
Med: 20.31
Q3: 77.29
Good-49 pts over 3 years
In 2022, the debt ratio of UP2DATE (0.82) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
80.57%2022
2020
2021
2022
Q1: 8.83%
Med: 26.08%
Q3: 44.89%
Excellent+18 pts over 3 years
In 2022, the financial autonomy of UP2DATE (80.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 528.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
528.315
Liquidity indicators evolution UP2DATE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
306.891
424.374
205.403
393.367
1087.211
267.787
528.315
Interest coverage
0.0
0.0
0.0
None
None
None
None
Sector positioning
Liquidity ratio
528.322022
2020
2021
2022
Q1: 120.45
Med: 171.35
Q3: 289.27
Excellent
In 2022, the liquidity ratio of UP2DATE (528.32) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution UP2DATE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-86 740 €
-97 145 €
-9 363 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
5
5
10
0
0
0
0
Supplier payment term (days)
3
2
1
0
0
0
0
Positioning of UP2DATE 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 UP2DATE is estimated at
172 548 €
(range 94 838€ - 854 282€).
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 value2022
80 tx
94k€172k€854k€
172 548 €Range: 94 838€ - 854 282€
NAF 5 all-time
Valuation method used
Net Income Multiple
122 520 €
×
1.4x
=172 549 €
Range: 94 838€ - 854 282€
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 UP2DATE with other companies in the same sector:
Yes, UP2DATE generated a net profit of 123 k€ in 2022.
Where is the headquarters of UP2DATE ?
The headquarters of UP2DATE is located in SURESNES (92150), in the department Hauts-de-Seine.
Where to find the tax return of UP2DATE ?
The tax return of UP2DATE 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 UP2DATE operate?
UP2DATE 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