Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-04-01 (19 years)Status: ActiveBusiness sector: Activités des voyagistesLocation: MONTRABE (31850), Haute-Garonne
XS BUSINESS TRAVEL : revenue, balance sheet and financial ratios
XS BUSINESS TRAVEL is a French company
founded 19 years ago,
specialized in the sector Activités des voyagistes.
Based in MONTRABE (31850),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - XS BUSINESS TRAVEL (SIREN 495222911)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 562 110 €
619 913 €
1 192 727 €
2 278 743 €
1 831 321 €
1 431 568 €
Net income
37 199 €
65 500 €
39 290 €
187 173 €
-55 521 €
33 549 €
25 484 €
12 859 €
EBITDA
N/C
N/C
2 119 €
174 824 €
-63 075 €
24 037 €
18 174 €
12 255 €
Net margin
N/C
N/C
2.5%
30.2%
-4.7%
1.5%
1.4%
0.9%
Revenue and income statement
In 2024, XS BUSINESS TRAVEL generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 13 k€ -> 37 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 199 €
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
83.298%
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
7.106%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
13.013
7.97
27.212
216.613
71.647
30.951
69.214
83.298
Financial autonomy
11.564
13.66
17.885
2.906
19.619
14.484
4.417
7.106
Repayment capacity
0.863
0.389
0.747
-1.187
1.0
3.003
None
None
Cash flow / Revenue
0.79%
1.093%
0.718%
-5.127%
17.305%
1.371%
None%
None%
Sector positioning
Debt ratio
83.32024
2022
2023
2024
Q1: 0.23
Med: 15.32
Q3: 48.72
Watch+24 pts over 3 years
In 2024, the debt ratio of XS BUSINESS TRAVEL (83.30) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
7.11%2024
2022
2023
2024
Q1: 10.38%
Med: 23.42%
Q3: 39.82%
Average-12 pts over 3 years
In 2024, the financial autonomy of XS BUSINESS TRAVEL (7.1%) 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
3.0 years2022
2022
Q1: 0.0 years
Med: 0.18 years
Q3: 3.32 years
Average
In 2022, the repayment capacity of XS BUSINESS TRAVEL (3.00) 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 279.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
279.949
Liquidity indicators evolution XS BUSINESS TRAVEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
294.452
435.94
474.206
89.847
170.349
484.595
387.368
279.949
Interest coverage
0.082
0.237
0.433
-6.291
4.039
67.862
None
None
Sector positioning
Liquidity ratio
279.952024
2022
2023
2024
Q1: 118.69
Med: 170.44
Q3: 326.5
Good-8 pts over 3 years
In 2024, the liquidity ratio of XS BUSINESS TRAVEL (279.95) 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
67.86x2022
2022
Q1: 0.0x
Med: 0.45x
Q3: 4.63x
Excellent
In 2022, the interest coverage of XS BUSINESS TRAVEL (67.9x) 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 (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
0 €
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
0 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
0 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 and payment terms evolution XS BUSINESS TRAVEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
45 595 €
-64 060 €
-68 795 €
-262 472 €
-199 519 €
-42 739 €
0 €
0 €
Inventory turnover (days)
25
22
20
45
80
33
0
0
Customer payment term (days)
65
27
12
36
1
12
549
0
Supplier payment term (days)
39
14
7
57
37
45
4158
0
Positioning of XS BUSINESS TRAVEL in its sector
Comparison with sector Activités des voyagistes
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of XS BUSINESS TRAVEL is estimated at
19 024 €
(range 9 779€ - 71 464€).
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
9k€19k€71k€
19 024 €Range: 9 779€ - 71 464€
NAF 5 all-time
Valuation method used
Net Income Multiple
37 199 €
×
0.5x
=19 024 €
Range: 9 779€ - 71 464€
Only this financial indicator is available for this company.
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 XS BUSINESS TRAVEL with other companies in the same sector:
Frequently asked questions about XS BUSINESS TRAVEL
What is the revenue of XS BUSINESS TRAVEL ?
The revenue of XS BUSINESS TRAVEL in 2022 is 1.6 M€.
Is XS BUSINESS TRAVEL profitable?
Yes, XS BUSINESS TRAVEL generated a net profit of 37 k€ in 2024.
Where is the headquarters of XS BUSINESS TRAVEL ?
The headquarters of XS BUSINESS TRAVEL is located in MONTRABE (31850), in the department Haute-Garonne.
Where to find the tax return of XS BUSINESS TRAVEL ?
The tax return of XS BUSINESS TRAVEL 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 XS BUSINESS TRAVEL operate?
XS BUSINESS TRAVEL 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