CHATEAU HOCHBERG SAS : revenue, balance sheet and financial ratios
CHATEAU HOCHBERG SAS is a French company
founded 11 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in WINGEN-SUR-MODER (67290),
this company of category ETI
shows in 2023 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHATEAU HOCHBERG SAS (SIREN 803064435)
Indicator
2023
2022
2021
2020
Revenue
1 990 966 €
1 497 482 €
1 003 247 €
721 921 €
Net income
-568 241 €
-269 610 €
13 034 €
-579 957 €
EBITDA
-26 000 €
45 114 €
246 845 €
-326 121 €
Net margin
-28.5%
-18.0%
1.3%
-80.3%
Revenue and income statement
In 2023, CHATEAU HOCHBERG SAS achieves revenue of 2.0 M€. Over the period 2020-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +40.2%. Vs 2022, growth of +33% (1.5 M€ -> 2.0 M€). After deducting consumption (519 k€), gross margin stands at 1.5 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -26 k€, representing -1.3% of revenue. Warning negative scissor effect: despite revenue change (+33%), EBITDA varies by -158%, reducing margin by 4.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -568 k€ (-28.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 990 966 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 471 888 €
EBITDA (2023)
?
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
-26 000 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-177 326 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-568 241 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.3%
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 -314%. 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 -36%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-313.842%
Financial autonomy (2023)
?
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
-35.623%
Cash flow / Revenue (2023)
?
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
-13.598%
Repayment capacity (2023)
?
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
-38.255
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CHATEAU HOCHBERG SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Debt ratio
-45.565
-366.67
-331.468
-313.842
Financial autonomy
-34.231
-35.502
-40.178
-35.623
Repayment capacity
-4.034
31.016
383.732
-38.255
Cash flow / Revenue
-39.185%
22.972%
1.593%
-13.598%
Sector positioning
Debt ratio
-313.842023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Excellent
In 2023, the debt ratio of CHATEAU HOCHBERG SAS (-313.84) 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
-35.62%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Average
In 2023, the financial autonomy of CHATEAU HOCHBERG SAS (-35.6%) 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
-38.26 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of CHATEAU HOCHBERG SAS (-38.26) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 75.42. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
75.417
Interest coverage (2023)
?
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
-1510.588
Liquidity indicators evolution CHATEAU HOCHBERG SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
4.189
120.105
107.567
75.417
Interest coverage
-31.353
40.854
407.962
-1510.588
Sector positioning
Liquidity ratio
75.422023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Average-9 pts over 3 years
In 2023, the liquidity ratio of CHATEAU HOCHBERG SAS (75.42) 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
-1510.59x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Watch-50 pts over 3 years
In 2023, the interest coverage of CHATEAU HOCHBERG SAS (-1510.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 351 days. Excellent situation: suppliers finance 316 days of the operating cycle (retail model). Inventory turnover is 138 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 163 days of revenue, i.e. 903 k€ to permanently finance. Over 2020-2023, WCR increased by +111%, requiring additional financing.
Operating WCR (2023)
?
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
902 644 €
Customer credit (2023)
?
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
35 j
Supplier credit (2023)
?
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
351 j
Inventory turnover (2023)
?
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
138 j
WCR in days of revenue (2023)
?
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
163 j
WCR and payment terms evolution CHATEAU HOCHBERG SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
-8 037 529 €
-1 515 €
97 935 €
902 644 €
Inventory turnover (days)
21
14
14
138
Customer payment term (days)
3
32
41
35
Supplier payment term (days)
356
90
100
351
Positioning of CHATEAU HOCHBERG SAS in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of CHATEAU HOCHBERG SAS is estimated at
1 478 849 €
(range 476 930€ - 2 758 684€).
The price/revenue ratio is 0.74x
(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.
Estimated enterprise value2023
108 transactions
476k€1478k€2758k€
1 478 849 €Range: 476 930€ - 2 758 684€
NAF 5 année 2023
Valuation method used
Revenue Multiple
1 990 966 €
×
0.74x
=1 478 850 €
Range: 476 931€ - 2 758 685€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 CHATEAU HOCHBERG SAS with other companies in the same sector:
Frequently asked questions about CHATEAU HOCHBERG SAS
What is the revenue of CHATEAU HOCHBERG SAS ?
The revenue of CHATEAU HOCHBERG SAS in 2023 is 2.0 M€.
Is CHATEAU HOCHBERG SAS profitable?
CHATEAU HOCHBERG SAS recorded a net loss in 2023.
Where is the headquarters of CHATEAU HOCHBERG SAS ?
The headquarters of CHATEAU HOCHBERG SAS is located in WINGEN-SUR-MODER (67290), in the department Bas-Rhin.
Where to find the tax return of CHATEAU HOCHBERG SAS ?
The tax return of CHATEAU HOCHBERG SAS 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 CHATEAU HOCHBERG SAS operate?
CHATEAU HOCHBERG SAS 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