Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2011-02-17 (15 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: NANTES (44200), Loire-Atlantique
FONCIERE HOSPI GRAND OUEST : revenue, balance sheet and financial ratios
FONCIERE HOSPI GRAND OUEST is a French company
founded 15 years ago,
specialized in the sector Activités des sociétés holding.
Based in NANTES (44200),
this company of category GE
shows in 2024 a revenue of 15.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FONCIERE HOSPI GRAND OUEST (SIREN 531323517)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
15 199 183 €
157 504 €
146 068 €
135 419 €
95 098 €
105 000 €
126 000 €
N/C
N/C
Net income
-403 869 €
993 €
5 809 €
1 160 €
1 622 €
1 089 €
1 156 €
-70 609 €
-111 546 €
EBITDA
11 812 909 €
-23 446 €
16 991 €
-14 509 €
-24 745 €
-6 006 €
8 244 €
-106 016 €
-97 613 €
Net margin
-2.7%
0.6%
4.0%
0.9%
1.7%
1.0%
0.9%
N/C
N/C
Revenue and income statement
In 2024, FONCIERE HOSPI GRAND OUEST achieves revenue of 15.2 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +122.3%. Vs 2023, growth of +9550% (158 k€ -> 15.2 M€). After deducting consumption (0 €), gross margin stands at 15.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11.8 M€, representing 77.7% of revenue. Positive scissor effect: EBITDA margin improves by +92.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -404 k€ (-2.7% 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
15 199 183 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 199 183 €
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
11 812 909 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 138 683 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-403 869 €
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
77.7%
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 54.1% 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 (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
73.764%
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
55.386%
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
54.134%
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
9.858
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FONCIERE HOSPI GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
73.764
Financial autonomy
99.81
81.612
85.632
94.832
99.928
99.88
99.947
99.838
55.386
Repayment capacity
0.0
0.0
0.0
0.0
0.003
0.0
0.001
0.0
9.858
Cash flow / Revenue
None%
None%
0.917%
1.037%
1.706%
0.857%
3.977%
0.63%
54.134%
Sector positioning
Debt ratio
73.762024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+50 pts over 3 years
In 2024, the debt ratio of FONCIERE HOSPI GRAND OUEST (73.76) 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
55.39%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-29 pts over 3 years
In 2024, the financial autonomy of FONCIERE HOSPI GRAND OUEST (55.4%) 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
9.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+50 pts over 3 years
In 2024, the repayment capacity of FONCIERE HOSPI GRAND OUEST (9.86) 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 189.63. 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 32.8x. Operating income very largely covers interest expenses: high safety margin.
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
189.628
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
32.764
Liquidity indicators evolution FONCIERE HOSPI GRAND OUEST
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
1134.2
106.139
133.467
104.184
5870.628
3536.405
7833.469
2648.885
189.628
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
32.764
Sector positioning
Liquidity ratio
189.632024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-48 pts over 3 years
In 2024, the liquidity ratio of FONCIERE HOSPI GRAND OUEST (189.63) 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
32.76x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+25 pts over 3 years
In 2024, the interest coverage of FONCIERE HOSPI GRAND OUEST (32.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 161 days. Excellent situation: suppliers finance 160 days of the operating cycle (retail model). WCR is negative (-144 days): operations structurally generate 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
-6 061 282 €
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
1 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
161 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
-144 j
WCR and payment terms evolution FONCIERE HOSPI GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
-16 390 156 €
-5 303 704 €
73 282 €
44 721 €
82 490 €
-67 690 €
-6 061 282 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
57
14
26
77
54
66
1
Supplier payment term (days)
241
183
195
113
138
210
117
80
161
Positioning of FONCIERE HOSPI GRAND OUEST in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FONCIERE HOSPI GRAND OUEST is estimated at
39 059 230 €
(range 8 131 455€ - 65 516 833€).
With an EBITDA of 11 812 909€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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
54 tx
8131k€39059k€65516k€
39 059 230 €Range: 8 131 455€ - 65 516 833€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 812 909 €×4.8x
Estimation57 125 460 €
9 669 938€ - 98 443 837€
Revenue Multiple30%
15 199 183 €×0.59x
Estimation8 948 849 €
5 567 316€ - 10 638 494€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare FONCIERE HOSPI GRAND OUEST with other companies in the same sector:
Frequently asked questions about FONCIERE HOSPI GRAND OUEST
What is the revenue of FONCIERE HOSPI GRAND OUEST ?
The revenue of FONCIERE HOSPI GRAND OUEST in 2024 is 15.2 M€.
Is FONCIERE HOSPI GRAND OUEST profitable?
FONCIERE HOSPI GRAND OUEST recorded a net loss in 2024.
Where is the headquarters of FONCIERE HOSPI GRAND OUEST ?
The headquarters of FONCIERE HOSPI GRAND OUEST is located in NANTES (44200), in the department Loire-Atlantique.
Where to find the tax return of FONCIERE HOSPI GRAND OUEST ?
The tax return of FONCIERE HOSPI GRAND OUEST 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 FONCIERE HOSPI GRAND OUEST operate?
FONCIERE HOSPI GRAND OUEST operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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