Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1999-09-30 (26 Jahre)Status: AktivBranche: Activités des sièges sociauxStandort: LYON (69002), Rhone
HOSTELLERIE LE BAOU : revenue, balance sheet and financial ratios
HOSTELLERIE LE BAOU is a French company
founded 26 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LYON (69002),
this company of category PME
shows in 2023 a revenue of 22 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - HOSTELLERIE LE BAOU (SIREN 428669204)
Kennzahl
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
22 330 €
1 158 775 €
1 179 420 €
907 945 €
875 221 €
847 783 €
791 262 €
710 020 €
Nettoergebnis
-569 746 €
-455 790 €
-72 294 €
155 530 €
-345 645 €
-379 486 €
-323 131 €
-228 013 €
EBITDA
-242 500 €
-340 850 €
137 699 €
253 340 €
-76 962 €
-69 941 €
-65 517 €
-35 502 €
Nettomarge
-2551.5%
-39.3%
-6.1%
17.1%
-39.5%
-44.8%
-40.8%
-32.1%
Umsatz und Gewinn- und Verlustrechnung
In 2023, HOSTELLERIE LE BAOU achieves revenue of 22 k€. Revenue is declining over the period 2016-2023 (CAGR: -39.0%). Significant drop of -98% vs 2022. After deducting consumption (22 k€), gross margin stands at 373 €, i.e. a rate of 2%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -242 k€, representing -1086.0% of revenue. Warning negative scissor effect: despite revenue change (-98%), EBITDA varies by +29%, reducing margin by 1056.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -570 k€ (-2551.5% of revenue), which will impact equity.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
22 330 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
373 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-242 500 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-339 968 €
Nettoergebnis (2023)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at -163%. 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 -156%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-162.942%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen HOSTELLERIE LE BAOU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
Verschuldungsgrad
-250.235
-211.369
-193.695
-184.548
-214.19
-195.763
-168.725
-162.942
Finanzielle Autonomie
-64.474
-83.992
-97.874
-114.106
-84.365
-99.949
-124.275
-156.229
Rückzahlungsfähigkeit
-25.099
-21.944
-16.399
-14.493
147.084
59.576
-11.415
-11.652
Cashflow / Umsatz
-19.698%
-21.012%
-29.339%
-35.671%
3.683%
6.599%
-36.025%
-2125.531%
Positionnement sectoriel
Debt ratio
-162.942023
2021
2022
2023
Q1: 0.15
Méd: 18.7
Q3: 101.8
Excellent
In 2023, the debt ratio of HOSTELLERIE LE BAOU (-162.94) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-156.23%2023
2021
2022
2023
Q1: 13.7%
Méd: 51.31%
Q3: 84.16%
Average
In 2023, the financial autonomy of HOSTELLERIE LE BAOU (-156.2%) 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
-11.65 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.21 years
Q3: 3.84 years
Excellent-50 pts über 3 Jahre
In 2023, the repayment capacity of HOSTELLERIE LE BAOU (-11.65) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 211.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2023)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
211.222
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen HOSTELLERIE LE BAOU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
Liquiditätsquote
54.813
42.24
48.013
156.399
440.827
170.177
28.451
211.222
Zinsdeckung
-218.436
-93.777
-86.307
-71.608
18.264
38.127
-22.539
-94.754
Positionnement sectoriel
Liquidity ratio
211.222023
2021
2022
2023
Q1: 110.28
Méd: 414.47
Q3: 1925.09
Average
In 2023, the liquidity ratio of HOSTELLERIE LE BAOU (211.22) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-94.75x2023
2021
2022
2023
Q1: -38.49x
Méd: 0.0x
Q3: 2.71x
Average-50 pts über 3 Jahre
In 2023, the interest coverage of HOSTELLERIE LE BAOU (-94.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 336 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 302 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1262 days of revenue, i.e. 78 k€ to permanently finance. Over 2016-2023, WCR increased by +145%, requiring additional financing.
Operatives Working Capital (2023)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
34 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2023)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
1262 j
Entwicklung des Working Capital und der Zahlungsfristen HOSTELLERIE LE BAOU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
BFR d'exploitation
31 937 €
28 715 €
25 535 €
115 547 €
425 499 €
147 687 €
92 435 €
78 294 €
Lagerumschlag (Tage)
7
6
3
5
5
5
6
0
Crédit clients (jours)
1
1
6
0
1
0
0
336
Crédit fournisseurs (jours)
48
54
66
58
70
34
110
34
Positionnement de HOSTELLERIE LE BAOU dans son secteur
Vergleich mit der Branche Activités des sièges sociaux
Bewertungsschätzung
Based on 89 transactions of similar company sales
in 2023,
the value of HOSTELLERIE LE BAOU is estimated at
11 691 €
(range 4 782€ - 20 720€).
The price/revenue ratio is 0.52x
(in line with sector norms).
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 value2023
89 tx
4k€11k€20k€
11 691 €Range: 4 782€ - 20 720€
NAF 5 année 2023
Valuation method used
Revenue Multiple
22 330 €
×
0.52x
=11 691 €
Range: 4 783€ - 20 720€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 sièges sociaux)
Compare HOSTELLERIE LE BAOU with other companies in the same sector:
Frequently asked questions about HOSTELLERIE LE BAOU
What is the revenue of HOSTELLERIE LE BAOU ?
The revenue of HOSTELLERIE LE BAOU in 2023 is 22 k€.
Is HOSTELLERIE LE BAOU profitable?
HOSTELLERIE LE BAOU recorded a net loss in 2023.
Where is the headquarters of HOSTELLERIE LE BAOU ?
The headquarters of HOSTELLERIE LE BAOU is located in LYON (69002), in the department Rhone.
Where to find the tax return of HOSTELLERIE LE BAOU ?
The tax return of HOSTELLERIE LE BAOU 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 HOSTELLERIE LE BAOU operate?
HOSTELLERIE LE BAOU operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen