Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-10-01 (23 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75009), Paris
ANTIN SAINT GEORGES : revenue, balance sheet and financial ratios
ANTIN SAINT GEORGES is a French company
founded 23 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75009),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTIN SAINT GEORGES (SIREN 443827233)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 171 569 €
1 312 008 €
1 174 426 €
231 910 €
231 833 €
1 211 872 €
1 153 420 €
1 011 744 €
841 109 €
Net income
215 849 €
307 355 €
284 561 €
-39 064 €
-94 373 €
267 129 €
240 563 €
171 159 €
-26 018 €
EBITDA
338 376 €
447 807 €
355 983 €
33 348 €
-40 885 €
439 475 €
418 328 €
289 420 €
130 072 €
Net margin
18.4%
23.4%
24.2%
-16.8%
-40.7%
22.0%
20.9%
16.9%
-3.1%
Revenue and income statement
In 2024, ANTIN SAINT GEORGES achieves revenue of 1.2 M€. Revenue is growing positively over 9 years (CAGR: +4.2%). Significant drop of -11% vs 2023. After deducting consumption (29 k€), gross margin stands at 1.1 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 338 k€, representing 28.9% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -24%, reducing margin by 5.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 216 k€, i.e. 18.4% 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
1 171 569 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 142 803 €
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
338 376 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
304 646 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
215 849 €
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
28.9%
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
36.434%
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
67.573%
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
22.194%
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
2.679
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
310.778
211.231
147.816
100.428
137.243
149.578
100.684
66.993
36.434
Financial autonomy
22.285
29.42
36.385
44.829
39.968
36.826
46.533
54.134
67.573
Repayment capacity
1268.761
7.826
5.42
4.244
-17.418
-584.917
4.297
3.409
2.679
Cash flow / Revenue
0.163%
19.477%
22.951%
24.167%
-32.056%
-0.593%
27.709%
25.407%
22.194%
Sector positioning
Debt ratio
36.432024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-10 pts over 3 years
In 2024, the debt ratio of ANTIN SAINT GEORGES (36.43) 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
67.57%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+10 pts over 3 years
In 2024, the financial autonomy of ANTIN SAINT GEORGES (67.6%) 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.
Repayment capacity
2.68 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average-6 pts over 3 years
In 2024, the repayment capacity of ANTIN SAINT GEORGES (2.68) 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 76.67. 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 6.5x. Operating income very largely covers interest expenses: high safety margin.
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
76.673
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
6.483
Liquidity indicators evolution ANTIN SAINT GEORGES
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
34.881
22.864
81.439
94.199
177.346
145.701
175.276
162.906
76.673
Interest coverage
41.771
13.593
8.867
6.718
-56.63
115.272
7.628
9.473
6.483
Sector positioning
Liquidity ratio
76.672024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-22 pts over 3 years
In 2024, the liquidity ratio of ANTIN SAINT GEORGES (76.67) 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
6.48x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good-13 pts over 3 years
In 2024, the interest coverage of ANTIN SAINT GEORGES (6.5x) 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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). WCR is negative (-10 days): operations structurally generate 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
-32 124 €
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
6 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
83 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
-10 j
WCR and payment terms evolution ANTIN SAINT GEORGES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-35 495 €
-76 174 €
-83 427 €
-45 445 €
92 288 €
-18 989 €
-29 055 €
-110 537 €
-32 124 €
Inventory turnover (days)
0
0
0
0
1
1
0
0
0
Customer payment term (days)
5
8
2
3
1
18
11
10
6
Supplier payment term (days)
61
49
88
90
111
191
65
67
83
Positioning of ANTIN SAINT GEORGES in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of ANTIN SAINT GEORGES is estimated at
1 175 553 €
(range 376 112€ - 2 218 526€).
With an EBITDA of 338 376€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(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 value2024
99 tx
376k€1175k€2218k€
1 175 553 €Range: 376 112€ - 2 218 526€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
338 376 €×4.8x
Estimation1 615 673 €
377 518€ - 2 782 697€
Revenue Multiple30%
1 171 569 €×0.54x
Estimation636 484 €
316 543€ - 1 458 708€
Net Income Multiple20%
215 849 €×4.1x
Estimation883 862 €
461 954€ - 1 947 826€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare ANTIN SAINT GEORGES with other companies in the same sector:
Frequently asked questions about ANTIN SAINT GEORGES
What is the revenue of ANTIN SAINT GEORGES ?
The revenue of ANTIN SAINT GEORGES in 2024 is 1.2 M€.
Is ANTIN SAINT GEORGES profitable?
Yes, ANTIN SAINT GEORGES generated a net profit of 216 k€ in 2024.
Where is the headquarters of ANTIN SAINT GEORGES ?
The headquarters of ANTIN SAINT GEORGES is located in PARIS (75009), in the department Paris.
Where to find the tax return of ANTIN SAINT GEORGES ?
The tax return of ANTIN SAINT GEORGES 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 ANTIN SAINT GEORGES operate?
ANTIN SAINT GEORGES operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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