Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: PARIS (75009), Paris
VOYAGES GALLIA : revenue, balance sheet and financial ratios
VOYAGES GALLIA is a French company
founded 54 years ago,
specialized in the sector Activités des voyagistes.
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 21.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VOYAGES GALLIA (SIREN 722043171)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
21 525 422 €
17 736 209 €
14 102 301 €
5 741 272 €
5 009 462 €
23 691 571 €
18 742 037 €
18 346 344 €
16 943 575 €
Net income
313 852 €
573 225 €
272 458 €
134 604 €
-383 669 €
158 717 €
48 200 €
35 519 €
102 086 €
EBITDA
186 601 €
149 457 €
118 604 €
19 662 €
-544 231 €
161 835 €
24 653 €
8 975 €
-53 385 €
Net margin
1.5%
3.2%
1.9%
2.3%
-7.7%
0.7%
0.3%
0.2%
0.6%
Revenue and income statement
In 2024, VOYAGES GALLIA achieves revenue of 21.5 M€. Revenue is growing positively over 9 years (CAGR: +3.0%). Vs 2023, growth of +21% (17.7 M€ -> 21.5 M€). After deducting consumption (155 k€), gross margin stands at 21.4 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 187 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 314 k€, i.e. 1.5% 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
21 525 422 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 370 742 €
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
186 601 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
208 831 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
313 852 €
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
0.9%
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 23%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% 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
22.725%
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
18.9%
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
1.666%
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
1.226
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
6.913
4.248
3.536
7.209
82.205
69.51
52.106
28.276
22.725
Financial autonomy
18.603
17.889
19.185
15.962
14.72
17.675
23.25
26.403
18.9
Repayment capacity
-1.229
3.198
1.361
0.747
-3.099
8.417
3.337
2.53
1.226
Cash flow / Revenue
-0.542%
0.129%
0.253%
0.809%
-8.362%
2.114%
2.214%
1.654%
1.666%
Sector positioning
Debt ratio
22.732024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Average
In 2024, the debt ratio of VOYAGES GALLIA (22.73) 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
18.9%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Average-10 pts over 3 years
In 2024, the financial autonomy of VOYAGES GALLIA (18.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.14 years
Q3: 1.44 years
Average
In 2024, the repayment capacity of VOYAGES GALLIA (1.23) 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 89.40. 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 3.0x. 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
89.396
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
3.018
Liquidity indicators evolution VOYAGES GALLIA
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
106.755
103.482
108.968
104.009
119.523
109.352
136.052
0.0
89.396
Interest coverage
-53.476
1031.109
71.983
10.433
-7.347
72.093
7.578
5.901
3.018
Sector positioning
Liquidity ratio
89.42024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Watch-9 pts over 3 years
In 2024, the liquidity ratio of VOYAGES GALLIA (89.40) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
3.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.13x
Q3: 4.56x
Good-9 pts over 3 years
In 2024, the interest coverage of VOYAGES GALLIA (3.0x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 3 days. WCR is negative (-5 days): operations structurally generate cash. Notable WCR improvement over the period (-122%), 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
-310 827 €
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
23 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
26 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
-5 j
WCR and payment terms evolution VOYAGES GALLIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 430 377 €
1 340 200 €
815 653 €
1 593 732 €
-63 019 €
528 484 €
1 185 721 €
-5 037 261 €
-310 827 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
34
34
31
37
74
84
24
0
23
Supplier payment term (days)
42
49
37
43
66
82
32
32
26
Positioning of VOYAGES GALLIA in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of VOYAGES GALLIA is estimated at
1 314 254 €
(range 614 136€ - 3 701 329€).
With an EBITDA of 186 601€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.15x
(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
68 tx
614k€1314k€3701k€
1 314 254 €Range: 614 136€ - 3 701 329€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
186 601 €×3.6x
Estimation675 476 €
163 734€ - 1 640 018€
Revenue Multiple30%
21 525 422 €×0.15x
Estimation3 148 049 €
1 719 228€ - 9 202 434€
Net Income Multiple20%
313 852 €×0.5x
Estimation160 510 €
82 507€ - 602 950€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 voyagistes)
Compare VOYAGES GALLIA with other companies in the same sector:
Yes, VOYAGES GALLIA generated a net profit of 314 k€ in 2024.
Where is the headquarters of VOYAGES GALLIA ?
The headquarters of VOYAGES GALLIA is located in PARIS (75009), in the department Paris.
Where to find the tax return of VOYAGES GALLIA ?
The tax return of VOYAGES GALLIA 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 GALLIA operate?
VOYAGES GALLIA operates in the sector Activités des voyagistes (NAF code 79.12Z). 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