Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-03-18 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: BREST (29200), Finistere
BBHO GRENOBLE UNIVERSITE : revenue, balance sheet and financial ratios
BBHO GRENOBLE UNIVERSITE is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in BREST (29200),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BBHO GRENOBLE UNIVERSITE (SIREN 819282682)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 304 263 €
1 322 131 €
1 128 572 €
593 796 €
412 647 €
1 128 498 €
1 232 214 €
1 791 867 €
Net income
-268 971 €
-38 601 €
-94 803 €
-80 881 €
-267 397 €
-67 609 €
37 314 €
3 248 €
EBITDA
66 243 €
85 378 €
26 265 €
-17 036 €
-212 493 €
24 289 €
123 248 €
112 971 €
Net margin
-20.6%
-2.9%
-8.4%
-13.6%
-64.8%
-6.0%
3.0%
0.2%
Revenue and income statement
In 2024, BBHO GRENOBLE UNIVERSITE achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -4.4%). Slight decline of -1% vs 2023. After deducting consumption (55 k€), gross margin stands at 1.2 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 66 k€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -269 k€ (-20.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 304 263 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 249 333 €
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
66 243 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-100 412 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-268 971 €
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
5.1%
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 0%. 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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.01%
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
42.848%
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
-19.596%
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
0.0
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
3196.016
34.151
-260.445
-127.573
-111.408
-113.361
-103.344
0.01
Financial autonomy
2.209
19.041
-20.763
-155.914
-174.603
-227.781
-272.75
42.848
Repayment capacity
38.13
0.354
-2.208
-1.631
-6.905
-7.052
-21.443
0.0
Cash flow / Revenue
0.94%
3.981%
-5.065%
-59.964%
-9.565%
-7.01%
-1.935%
-19.596%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of BBHO GRENOBLE UNIVERSITE (0.01) 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
42.85%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+36 pts over 3 years
In 2024, the financial autonomy of BBHO GRENOBLE UNIVERSITE (42.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good
In 2024, the repayment capacity of BBHO GRENOBLE UNIVERSITE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 175.03. 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 25.1x. 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
175.03
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
345.097
115.717
100.768
113.271
59.497
75.65
58.702
175.03
Interest coverage
0.838
0.546
2.68
-0.989
-27.87
63.937
12.497
25.083
Sector positioning
Liquidity ratio
175.032024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+27 pts over 3 years
In 2024, the liquidity ratio of BBHO GRENOBLE UNIVERSITE (175.03) 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
25.08x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of BBHO GRENOBLE UNIVERSITE (25.1x) 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. Average customer payment term: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 73 days of revenue, i.e. 263 k€ to permanently finance. Notable WCR improvement over the period (-67%), 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
263 148 €
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
22 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
46 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
73 j
WCR and payment terms evolution BBHO GRENOBLE UNIVERSITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
789 138 €
179 447 €
131 888 €
97 455 €
61 957 €
77 849 €
75 494 €
263 148 €
Inventory turnover (days)
1
2
2
5
4
4
3
1
Customer payment term (days)
3
3
2
2
2
2
2
22
Supplier payment term (days)
45
42
36
39
61
33
38
46
Positioning of BBHO GRENOBLE UNIVERSITE 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 BBHO GRENOBLE UNIVERSITE is estimated at
463 399 €
(range 178 339€ - 949 447€).
With an EBITDA of 66 243€, 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
178k€463k€949k€
463 399 €Range: 178 339€ - 949 447€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
66 243 €×4.8x
Estimation316 296 €
73 906€ - 544 762€
Revenue Multiple30%
1 304 263 €×0.54x
Estimation708 573 €
352 395€ - 1 623 923€
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 BBHO GRENOBLE UNIVERSITE with other companies in the same sector:
Frequently asked questions about BBHO GRENOBLE UNIVERSITE
What is the revenue of BBHO GRENOBLE UNIVERSITE ?
The revenue of BBHO GRENOBLE UNIVERSITE in 2024 is 1.3 M€.
Is BBHO GRENOBLE UNIVERSITE profitable?
BBHO GRENOBLE UNIVERSITE recorded a net loss in 2024.
Where is the headquarters of BBHO GRENOBLE UNIVERSITE ?
The headquarters of BBHO GRENOBLE UNIVERSITE is located in BREST (29200), in the department Finistere.
Where to find the tax return of BBHO GRENOBLE UNIVERSITE ?
The tax return of BBHO GRENOBLE UNIVERSITE 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 BBHO GRENOBLE UNIVERSITE operate?
BBHO GRENOBLE UNIVERSITE 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