Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-12-24 (24 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: LA COURNEUVE (93120), Seine-Saint-Denis
VOYAGES DES 4 ROUTES : revenue, balance sheet and financial ratios
VOYAGES DES 4 ROUTES is a French company
founded 24 years ago,
specialized in the sector Activités des agences de voyage.
Based in LA COURNEUVE (93120),
this company of category PME
shows in 2021 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VOYAGES DES 4 ROUTES (SIREN 440285989)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
53 624 €
N/C
257 058 €
293 882 €
273 591 €
288 796 €
Net income
12 509 €
49 523 €
13 445 €
-2 147 €
27 102 €
16 224 €
32 375 €
EBITDA
N/C
34 471 €
N/C
-3 152 €
28 150 €
21 728 €
35 278 €
Net margin
N/C
92.4%
N/C
-0.8%
9.2%
5.9%
11.2%
Revenue and income statement
In 2022, VOYAGES DES 4 ROUTES generates positive net income of 13 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 32 k€ -> 13 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 509 €
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 29%. 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 54%. 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
29.359%
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
54.343%
Solvency indicators evolution VOYAGES DES 4 ROUTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.0
2.228
2.119
0.0
52.882
42.549
29.359
Financial autonomy
48.403
64.143
67.076
93.028
37.239
54.308
54.343
Repayment capacity
0.0
0.288
0.181
0.0
None
1.887
None
Cash flow / Revenue
11.125%
6.067%
8.992%
-1.699%
None%
29.568%
None%
Sector positioning
Debt ratio
29.362022
2020
2021
2022
Q1: 0.02
Med: 20.31
Q3: 77.29
Average-7 pts over 3 years
In 2022, the debt ratio of VOYAGES DES 4 ROUTES (29.36) 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
54.34%2022
2020
2021
2022
Q1: 8.83%
Med: 26.08%
Q3: 44.89%
Excellent
In 2022, the financial autonomy of VOYAGES DES 4 ROUTES (54.3%) 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
1.89 years2021
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.24 years
Average
In 2021, the repayment capacity of VOYAGES DES 4 ROUTES (1.89) 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 248.87. 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
248.87
Liquidity indicators evolution VOYAGES DES 4 ROUTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
159.011
222.424
239.821
831.579
169.783
285.728
248.87
Interest coverage
0.0
0.0
0.0
-0.73
None
1.964
None
Sector positioning
Liquidity ratio
248.872022
2020
2021
2022
Q1: 120.45
Med: 171.35
Q3: 289.27
Good+12 pts over 3 years
In 2022, the liquidity ratio of VOYAGES DES 4 ROUTES (248.87) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.96x2021
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.81x
Excellent
In 2021, the interest coverage of VOYAGES DES 4 ROUTES (2.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 VOYAGES DES 4 ROUTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
72 857 €
112 933 €
129 593 €
41 011 €
0 €
-19 704 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
138
173
147
45
0
146
0
Supplier payment term (days)
683
263
310
0
0
43
0
Positioning of VOYAGES DES 4 ROUTES 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 VOYAGES DES 4 ROUTES is estimated at
17 616 €
(range 9 682€ - 87 220€).
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
9k€17k€87k€
17 616 €Range: 9 682€ - 87 220€
NAF 5 all-time
Valuation method used
Net Income Multiple
12 509 €
×
1.4x
=17 617 €
Range: 9 683€ - 87 220€
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 VOYAGES DES 4 ROUTES with other companies in the same sector:
Frequently asked questions about VOYAGES DES 4 ROUTES
What is the revenue of VOYAGES DES 4 ROUTES ?
The revenue of VOYAGES DES 4 ROUTES in 2021 is 54 k€.
Is VOYAGES DES 4 ROUTES profitable?
Yes, VOYAGES DES 4 ROUTES generated a net profit of 13 k€ in 2022.
Where is the headquarters of VOYAGES DES 4 ROUTES ?
The headquarters of VOYAGES DES 4 ROUTES is located in LA COURNEUVE (93120), in the department Seine-Saint-Denis.
Where to find the tax return of VOYAGES DES 4 ROUTES ?
The tax return of VOYAGES DES 4 ROUTES 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 VOYAGES DES 4 ROUTES operate?
VOYAGES DES 4 ROUTES 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