COMPAGNIE EH BAGNOLET : revenue, balance sheet and financial ratios
COMPAGNIE EH BAGNOLET is a French company
founded 25 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in EVRY-COURCOURONNES (91000),
this company of category GE
shows in 2024 a revenue of 277 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE EH BAGNOLET (SIREN 434539235)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
276 615 €
1 215 871 €
3 103 618 €
3 030 740 €
2 673 397 €
3 643 332 €
3 704 859 €
3 092 312 €
3 019 863 €
Net income
-1 945 225 €
-1 329 985 €
998 813 €
-177 665 €
-534 669 €
-156 582 €
-147 077 €
-136 926 €
-211 595 €
EBITDA
-1 817 058 €
-1 233 870 €
636 365 €
160 942 €
-228 742 €
227 162 €
246 571 €
166 074 €
156 949 €
Net margin
-703.2%
-109.4%
32.2%
-5.9%
-20.0%
-4.3%
-4.0%
-4.4%
-7.0%
Revenue and income statement
In 2024, COMPAGNIE EH BAGNOLET achieves revenue of 277 k€. Revenue is declining over the period 2016-2024 (CAGR: -25.8%). Significant drop of -77% vs 2023. After deducting consumption (-3 k€), gross margin stands at 280 k€, i.e. a rate of 101%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.8 M€, representing -656.9% of revenue. Warning negative scissor effect: despite revenue change (-77%), EBITDA varies by -47%, reducing margin by 555.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.9 M€ (-703.2% 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
276 615 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
279 687 €
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
-1 817 058 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 862 727 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 945 225 €
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
-656.9%
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 -107%. 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 -623%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-106.569%
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
-622.514%
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
-687.469%
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
-1.806
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
45.45
545.594
-369.278
-59.88
-103.109
-119.387
1811.932
-108.918
-106.569
Financial autonomy
13.709
6.766
-6.955
-24.592
-58.245
-61.533
2.685
-235.075
-622.514
Repayment capacity
-1.026
-13.235
-10.976
-4.754
-1.869
-16.521
0.95
-1.083
-1.806
Cash flow / Revenue
-2.942%
-0.848%
-0.758%
-0.83%
-15.991%
-2.254%
32.794%
-105.604%
-687.469%
Sector positioning
Debt ratio
-106.572024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent-50 pts over 3 years
In 2024, the debt ratio of COMPAGNIE EH BAGNOLET (-106.57) 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
-622.51%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of COMPAGNIE EH BAGNOLET (-622.5%) 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
-1.81 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent-18 pts over 3 years
In 2024, the repayment capacity of COMPAGNIE EH BAGNOLET (-1.81) 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 101.30. 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
101.298
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
69.687
68.82
60.923
41.511
69.123
90.489
179.534
68.509
101.298
Interest coverage
0.484
0.605
0.349
1.035
-0.58
1.934
1.146
-1.607
-4.649
Sector positioning
Liquidity ratio
101.32024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-16 pts over 3 years
In 2024, the liquidity ratio of COMPAGNIE EH BAGNOLET (101.30) 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
-4.65x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-19 pts over 3 years
In 2024, the interest coverage of COMPAGNIE EH BAGNOLET (-4.7x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The company must finance 13 days of gap between collections and payments. Overall, WCR represents 262 days of revenue, i.e. 201 k€ to permanently finance. Notable WCR improvement over the period (-55%), 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
201 486 €
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
44 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
31 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
262 j
WCR and payment terms evolution COMPAGNIE EH BAGNOLET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
451 288 €
14 688 €
-5 113 €
-209 455 €
647 818 €
1 030 633 €
1 364 319 €
151 680 €
201 486 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
1
0
0
62
84
70
0
44
Supplier payment term (days)
110
29
58
59
116
131
88
40
31
Positioning of COMPAGNIE EH BAGNOLET 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 COMPAGNIE EH BAGNOLET is estimated at
150 277 €
(range 74 737€ - 344 410€).
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
74k€150k€344k€
150 277 €Range: 74 737€ - 344 410€
NAF 5 année 2024
Valuation method used
Revenue Multiple
276 615 €
×
0.54x
=150 278 €
Range: 74 738€ - 344 410€
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 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 COMPAGNIE EH BAGNOLET with other companies in the same sector:
Frequently asked questions about COMPAGNIE EH BAGNOLET
What is the revenue of COMPAGNIE EH BAGNOLET ?
The revenue of COMPAGNIE EH BAGNOLET in 2024 is 277 k€.
Is COMPAGNIE EH BAGNOLET profitable?
COMPAGNIE EH BAGNOLET recorded a net loss in 2024.
Where is the headquarters of COMPAGNIE EH BAGNOLET ?
The headquarters of COMPAGNIE EH BAGNOLET is located in EVRY-COURCOURONNES (91000), in the department Essonne.
Where to find the tax return of COMPAGNIE EH BAGNOLET ?
The tax return of COMPAGNIE EH BAGNOLET 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 COMPAGNIE EH BAGNOLET operate?
COMPAGNIE EH BAGNOLET 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