CASA PAIRAL : revenue, balance sheet and financial ratios

CASA PAIRAL is a French company founded 63 years ago, specialized in the sector Hôtels et hébergement similaire . Based in COLLIOURE (66190), this company of category ETI shows in 2024 a revenue of 2.1 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - CASA PAIRAL (SIREN 634200620)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 2 110 283 € 2 049 977 € 2 044 799 € 1 663 998 € 1 043 672 € 1 556 300 € 1 564 742 € 1 551 578 € 1 451 950 €
Net income 216 989 € 251 171 € 302 158 € 336 579 € 103 932 € 199 485 € 370 224 € 218 225 € 188 552 €
EBITDA 292 030 € 275 256 € 658 097 € 719 027 € 327 877 € 541 712 € 562 417 € 560 482 € 542 262 €
Net margin 10.3% 12.3% 14.8% 20.2% 10.0% 12.8% 23.7% 14.1% 13.0%

Revenue and income statement

En 2024, CASA PAIRAL alcanza unos ingresos de 2.1 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +4.8%). Vs 2023: +3%. Tras deducir el consumo (94 k€), el margen bruto se sitúa en 2.0 M€, es decir, una tasa del 96%. El EBITDA alcanza 292 k€, representando el 13.8% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 217 k€, es decir, el 10.3% de los ingresos.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

2 110 283 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

2 015 820 €

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

292 030 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

175 465 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

216 989 €

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

13.8%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 1%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 89%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 11.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.

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

0.633%

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

89.031%

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

11.45%

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

0.083

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

29.3%

Solvency indicators evolution
CASA PAIRAL

Sector positioning

Ratio de endeudamiento
0.63 2024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Bueno

En 2024, el ratio de endeudamiento de CASA PAIRAL (0.63) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.

Autonomía financiera
89.03% 2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excelente

En 2024, el autonomía financiera de CASA PAIRAL (89.0%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.

Capacidad de reembolso
0.08 ans 2024
2022
2023
2024
Q1: -0.07 ans
Med: 0.73 ans
Q3: 4.74 ans
Bueno

En 2024, el capacidad de reembolso de CASA PAIRAL (0.1 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.

Liquidity ratios

El ratio de liquidez se sitúa en 108.00. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.

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

107.999

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
CASA PAIRAL

Sector positioning

Ratio de liquidez
108.0 2024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average +11 pts over 3 years

En 2024, el ratio de liquidez de CASA PAIRAL (108.00) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.

Cobertura de intereses
0.0x 2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average

En 2024, el cobertura de intereses de CASA PAIRAL (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 17 días. Plazo proveedores: 13 días. La empresa debe financiar 4 días de desfase. El FM representa 10 días de ingresos. En 2016-2024, el FM aumentó en +129%.

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

56 323 €

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

17 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

13 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
CASA PAIRAL

Positioning of CASA PAIRAL 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 CASA PAIRAL is estimated at 1 218 835 € (range 426 835€ - 2 380 650€). With an EBITDA of 292 030€, 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 value 2024
99 tx
426k€ 1218k€ 2380k€
1 218 835 € Range: 426 835€ - 2 380 650€
NAF 5 année 2024

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
292 030 € × 4.8x
Estimation 1 394 380 €
325 811€ - 2 401 562€
Revenue Multiple 30%
2 110 283 € × 0.54x
Estimation 1 146 463 €
570 171€ - 2 627 490€
Net Income Multiple 20%
216 989 € × 4.1x
Estimation 888 530 €
464 394€ - 1 958 113€

Valuation evolution

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 CASA PAIRAL with other companies in the same sector:

Frequently asked questions about CASA PAIRAL

What is the revenue of CASA PAIRAL ?

The revenue of CASA PAIRAL in 2024 is 2.1 M€.

Is CASA PAIRAL profitable?

Yes, CASA PAIRAL generated a net profit of 217 k€ in 2024.

Where is the headquarters of CASA PAIRAL ?

The headquarters of CASA PAIRAL is located in COLLIOURE (66190), in the department Pyrenees-Orientales.

Where to find the tax return of CASA PAIRAL ?

The tax return of CASA PAIRAL 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 CASA PAIRAL operate?

CASA PAIRAL 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.