Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-18 (13 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75019), Paris
CONFOTEL ARGENTEUIL : revenue, balance sheet and financial ratios
CONFOTEL ARGENTEUIL is a French company
founded 13 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75019),
this company of category PME
shows in 2019 a revenue of 345 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONFOTEL ARGENTEUIL (SIREN 752040071)
Indicator
2019
2018
2017
2016
2016
Revenue
344 818 €
414 994 €
95 126 €
N/C
N/C
Net income
42 478 €
67 769 €
-65 550 €
-16 110 €
-15 729 €
EBITDA
82 138 €
104 862 €
-41 472 €
-11 021 €
-10 447 €
Net margin
12.3%
16.3%
-68.9%
N/C
N/C
Revenue and income statement
In 2019, CONFOTEL ARGENTEUIL achieves revenue of 345 k€. Over the period 2017-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +90.4%. Significant drop of -17% vs 2018. After deducting consumption (0 €), gross margin stands at 345 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 82 k€, representing 23.8% of 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 42 k€, i.e. 12.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
344 818 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
344 818 €
EBITDA (2019)
?
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
82 138 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
52 046 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 478 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
23.8%
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 218%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
218.453%
Financial autonomy (2019)
?
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
28.218%
Cash flow / Revenue (2019)
?
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
21.144%
Repayment capacity (2019)
?
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
1.708
Asset age ratio (2019)
?
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
2016
2017
2018
2019
Debt ratio
1606.752
116.268
-339.402
1016.997
218.453
Financial autonomy
64.682
12.928
44.116
30.632
28.218
Repayment capacity
-14.994
-2.955
-3.868
1.503
1.708
Cash flow / Revenue
None%
None%
-49.109%
23.688%
21.144%
Sector positioning
Debt ratio
218.452019
2017
2018
2019
Q1: 0.01
Med: 32.52
Q3: 155.52
Average+50 pts over 3 years
In 2019, the debt ratio of CONFOTEL ARGENTEUIL (218.45) 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
28.22%2019
2017
2018
2019
Q1: 5.17%
Med: 32.85%
Q3: 62.67%
Average-15 pts over 3 years
In 2019, the financial autonomy of CONFOTEL ARGENTEUIL (28.2%) 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
1.71 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.81 years
Q3: 4.6 years
Average+31 pts over 3 years
In 2019, the repayment capacity of CONFOTEL ARGENTEUIL (1.71) 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 62.20. 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 5.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
62.196
Interest coverage (2019)
?
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
2016
2017
2018
2019
Liquidity ratio
43.294
40.962
27.79
53.473
62.196
Interest coverage
-26.936
-0.617
-14.263
5.357
5.449
Sector positioning
Liquidity ratio
62.22019
2017
2018
2019
Q1: 61.61
Med: 131.95
Q3: 278.77
Average
In 2019, the liquidity ratio of CONFOTEL ARGENTEUIL (62.20) 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
5.45x2019
2017
2018
2019
Q1: 0.0x
Med: 1.03x
Q3: 6.81x
Good+44 pts over 3 years
In 2019, the interest coverage of CONFOTEL ARGENTEUIL (5.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). WCR is negative (-98 days): operations structurally generate cash.
Operating WCR (2019)
?
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
-93 591 €
Customer credit (2019)
?
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
96 j
Supplier credit (2019)
?
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
152 j
Inventory turnover (2019)
?
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 (2019)
?
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
-98 j
WCR and payment terms evolution CONFOTEL ARGENTEUIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2016
2017
2018
2019
Operating WCR
0 €
0 €
-195 247 €
-142 443 €
-93 591 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
55
85
96
Supplier payment term (days)
1100
2917
213
139
152
Positioning of CONFOTEL ARGENTEUIL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 140 transactions of similar company sales
in 2019,
the value of CONFOTEL ARGENTEUIL is estimated at
360 038 €
(range 124 017€ - 654 945€).
With an EBITDA of 82 138€, the sector multiple of 5.7x is applied.
The price/revenue ratio is 0.67x
(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 value2019
140 transactions
124k€360k€654k€
360 038 €Range: 124 017€ - 654 945€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
82 138 €×5.7x
Estimation468 001 €
141 633€ - 814 780€
Revenue Multiple30%
344 818 €×0.67x
Estimation229 478 €
100 327€ - 410 784€
Net Income Multiple20%
42 478 €×6.7x
Estimation285 973 €
115 514€ - 621 600€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 140 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 CONFOTEL ARGENTEUIL with other companies in the same sector:
Frequently asked questions about CONFOTEL ARGENTEUIL
What is the revenue of CONFOTEL ARGENTEUIL ?
The revenue of CONFOTEL ARGENTEUIL in 2019 is 345 k€.
Is CONFOTEL ARGENTEUIL profitable?
Yes, CONFOTEL ARGENTEUIL generated a net profit of 42 k€ in 2019.
Where is the headquarters of CONFOTEL ARGENTEUIL ?
The headquarters of CONFOTEL ARGENTEUIL is located in PARIS (75019), in the department Paris.
Where to find the tax return of CONFOTEL ARGENTEUIL ?
The tax return of CONFOTEL ARGENTEUIL 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 CONFOTEL ARGENTEUIL operate?
CONFOTEL ARGENTEUIL 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