Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-06-14 (23 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75015), Paris
COSMOPOLY GESTION HOTELIERE : revenue, balance sheet and financial ratios
COSMOPOLY GESTION HOTELIERE is a French company
founded 23 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75015),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COSMOPOLY GESTION HOTELIERE (SIREN 442418067)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 490 909 €
351 752 €
225 766 €
1 253 735 €
1 185 356 €
1 051 926 €
979 288 €
Net income
274 507 €
374 519 €
-65 079 €
-310 588 €
134 500 €
93 475 €
51 456 €
56 183 €
EBITDA
N/C
474 000 €
24 173 €
-235 863 €
341 300 €
290 293 €
207 313 €
173 243 €
Net margin
N/C
25.1%
-18.5%
-137.6%
10.7%
7.9%
4.9%
5.7%
Revenue and income statement
In 2024, COSMOPOLY GESTION HOTELIERE generates positive net income of 275 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 56 k€ -> 275 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
274 507 €
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 15%. 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 77%. 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
14.889%
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
76.756%
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
2024
Debt ratio
119.019
127.737
111.689
81.118
99.14
133.291
75.567
14.889
Financial autonomy
42.528
41.361
43.638
49.118
47.061
40.863
52.938
76.756
Repayment capacity
9.777
9.884
6.384
4.537
-5.828
90.663
2.564
None
Cash flow / Revenue
15.086%
15.574%
20.083%
21.326%
-75.594%
3.107%
28.843%
None%
Sector positioning
Debt ratio
14.892024
2021
2022
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-28 pts over 3 years
In 2024, the debt ratio of COSMOPOLY GESTION HOTELIERE (14.89) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
76.76%2024
2021
2022
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of COSMOPOLY GESTION HOTELIERE (76.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.56 years2022
2021
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Average-17 pts over 2 years
In 2022, the repayment capacity of COSMOPOLY GESTION HOTELIERE (2.56) 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 334.24. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
400.192
628.552
623.902
495.44
358.632
703.209
513.827
334.24
Interest coverage
22.954
16.611
9.167
8.186
-4.545
48.798
6.866
None
Sector positioning
Liquidity ratio
334.242024
2021
2022
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good
In 2024, the liquidity ratio of COSMOPOLY GESTION HOTELIERE (334.24) 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
6.87x2022
2021
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Good
In 2022, the interest coverage of COSMOPOLY GESTION HOTELIERE (6.9x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution COSMOPOLY GESTION HOTELIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
94 315 €
-8 268 €
-10 692 €
-1 906 €
222 709 €
39 428 €
-10 272 €
0 €
Inventory turnover (days)
2
2
2
2
6
4
1
0
Customer payment term (days)
18
8
9
8
9
16
3
0
Supplier payment term (days)
64
33
40
50
107
69
52
0
Positioning of COSMOPOLY GESTION HOTELIERE 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 COSMOPOLY GESTION HOTELIERE is estimated at
1 124 056 €
(range 587 492€ - 2 477 157€).
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
587k€1124k€2477k€
1 124 056 €Range: 587 492€ - 2 477 157€
NAF 5 année 2024
Valuation method used
Net Income Multiple
274 507 €
×
4.1x
=1 124 056 €
Range: 587 492€ - 2 477 157€
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 COSMOPOLY GESTION HOTELIERE with other companies in the same sector:
Frequently asked questions about COSMOPOLY GESTION HOTELIERE
What is the revenue of COSMOPOLY GESTION HOTELIERE ?
The revenue of COSMOPOLY GESTION HOTELIERE in 2022 is 1.5 M€.
Is COSMOPOLY GESTION HOTELIERE profitable?
Yes, COSMOPOLY GESTION HOTELIERE generated a net profit of 275 k€ in 2024.
Where is the headquarters of COSMOPOLY GESTION HOTELIERE ?
The headquarters of COSMOPOLY GESTION HOTELIERE is located in PARIS (75015), in the department Paris.
Where to find the tax return of COSMOPOLY GESTION HOTELIERE ?
The tax return of COSMOPOLY GESTION HOTELIERE 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 COSMOPOLY GESTION HOTELIERE operate?
COSMOPOLY GESTION HOTELIERE 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