Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-07-01 (35 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75006), Paris
APOSTROPHE HOTEL : revenue, balance sheet and financial ratios
APOSTROPHE HOTEL is a French company
founded 35 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75006),
this company of category PME
shows in 2024 a revenue of 893 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - APOSTROPHE HOTEL (SIREN 378478432)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
893 000 €
834 810 €
490 788 €
309 824 €
693 513 €
716 814 €
676 637 €
617 767 €
758 469 €
858 962 €
872 030 €
Net income
97 338 €
141 457 €
71 011 €
54 402 €
89 548 €
9 444 €
-7 644 €
-39 332 €
24 791 €
99 711 €
49 226 €
EBITDA
170 241 €
234 645 €
114 945 €
71 647 €
118 685 €
122 486 €
162 672 €
124 142 €
207 252 €
302 026 €
290 257 €
Net margin
10.9%
16.9%
14.5%
17.6%
12.9%
1.3%
-1.1%
-6.4%
3.3%
11.6%
5.6%
Revenue and income statement
In 2024, APOSTROPHE HOTEL achieves revenue of 893 k€. Revenue is growing positively over 11 years (CAGR: +0.2%). Vs 2023: +7%. After deducting consumption (12 k€), gross margin stands at 881 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 170 k€, representing 19.1% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -27%, reducing margin by 9.0 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 97 k€, i.e. 10.9% 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
893 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
881 448 €
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
170 241 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
155 181 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
97 338 €
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
19.1%
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 187%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 60.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.5% 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
186.993%
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
29.506%
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
1.497%
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
60.058
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1871.631
20017.153
3988.152
-16366.662
-7466.624
-20404.272
1329.945
778.893
479.978
259.797
186.993
Financial autonomy
-5.222
0.447
2.153
-0.533
-1.156
-0.407
5.986
9.919
15.463
24.506
29.506
Repayment capacity
8.665
6.112
8.045
14.042
9.339
14.721
10.112
14.599
11.53
5.761
60.058
Cash flow / Revenue
22.898%
27.624%
20.774%
12.899%
16.411%
10.59%
15.944%
20.195%
15.996%
18.958%
1.497%
Sector positioning
Debt ratio
186.992024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of APOSTROPHE HOTEL (186.99) 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
29.51%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average+12 pts over 3 years
In 2024, the financial autonomy of APOSTROPHE HOTEL (29.5%) 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
60.06 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of APOSTROPHE HOTEL (60.06) 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 126.10. 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
126.1
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
0.0
Liquidity indicators evolution APOSTROPHE HOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
26.71
12.859
9.819
7.544
20.999
54.617
91.912
111.925
122.92
143.867
126.1
Interest coverage
20.463
18.852
21.275
30.832
20.199
11.298
10.246
3.354
19.712
12.625
0.0
Sector positioning
Liquidity ratio
126.12024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of APOSTROPHE HOTEL (126.10) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-50 pts over 3 years
In 2024, the interest coverage of APOSTROPHE HOTEL (0.0x) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-43 days): operations structurally generate cash. Notable WCR improvement over the period (-66%), 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
-107 633 €
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
57 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
1 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
-43 j
WCR and payment terms evolution APOSTROPHE HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-64 844 €
-75 460 €
-102 955 €
-117 703 €
-106 205 €
-100 024 €
-101 891 €
-52 596 €
-69 986 €
-56 083 €
-107 633 €
Inventory turnover (days)
1
3
1
1
0
0
1
3
2
1
1
Customer payment term (days)
0
1
0
0
1
0
0
2
0
0
0
Supplier payment term (days)
38
54
51
58
64
83
56
81
41
34
57
Positioning of APOSTROPHE HOTEL 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 APOSTROPHE HOTEL is estimated at
631 691 €
(range 209 014€ - 1 209 239€).
With an EBITDA of 170 241€, 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
209k€631k€1209k€
631 691 €Range: 209 014€ - 1 209 239€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
170 241 €×4.8x
Estimation812 864 €
189 934€ - 1 400 008€
Revenue Multiple30%
893 000 €×0.54x
Estimation485 144 €
241 277€ - 1 111 864€
Net Income Multiple20%
97 338 €×4.1x
Estimation398 581 €
208 320€ - 878 380€
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 APOSTROPHE HOTEL with other companies in the same sector:
The revenue of APOSTROPHE HOTEL in 2024 is 893 k€.
Is APOSTROPHE HOTEL profitable?
Yes, APOSTROPHE HOTEL generated a net profit of 97 k€ in 2024.
Where is the headquarters of APOSTROPHE HOTEL ?
The headquarters of APOSTROPHE HOTEL is located in PARIS (75006), in the department Paris.
Where to find the tax return of APOSTROPHE HOTEL ?
The tax return of APOSTROPHE HOTEL 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 APOSTROPHE HOTEL operate?
APOSTROPHE HOTEL 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