GARDEN BEACH HOTEL : revenue, balance sheet and financial ratios
GARDEN BEACH HOTEL is a French company
founded 36 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in ANTIBES (06160),
this company of category PME
shows in 2022 a revenue of 421 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARDEN BEACH HOTEL (SIREN 351863089)
Indicator
2022
2021
2020
2019
Revenue
421 472 €
267 478 €
295 842 €
4 703 601 €
Net income
-2 033 814 €
-1 913 325 €
-2 351 566 €
-1 408 337 €
EBITDA
-2 081 612 €
-1 887 789 €
-2 178 588 €
-1 008 101 €
Net margin
-482.6%
-715.3%
-794.9%
-29.9%
Revenue and income statement
In 2022, GARDEN BEACH HOTEL achieves revenue of 421 k€. Revenue is declining over the period 2019-2022 (CAGR: -55.3%). Vs 2021, growth of +58% (267 k€ -> 421 k€). After deducting consumption (54 k€), gross margin stands at 367 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.1 M€, representing -493.9% of revenue. Positive scissor effect: EBITDA margin improves by +211.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.0 M€ (-482.6% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
421 472 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
367 396 €
EBITDA (2022)
?
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
-2 081 612 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 101 836 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 033 814 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-493.9%
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 -31%. 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 -1006%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-31.083%
Financial autonomy (2022)
?
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
-1005.85%
Cash flow / Revenue (2022)
?
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
-464.825%
Repayment capacity (2022)
?
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
-1.223
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
-8.587
-8.156
-12.004
-31.083
Financial autonomy
-180.331
-534.801
-895.41
-1005.85
Repayment capacity
-0.12
-0.14
-0.358
-1.223
Cash flow / Revenue
-21.343%
-738.673%
-711.054%
-464.825%
Sector positioning
Debt ratio
-31.082022
2020
2021
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Excellent
In 2022, the debt ratio of GARDEN BEACH HOTEL (-31.08) 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
-1005.85%2022
2020
2021
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Average
In 2022, the financial autonomy of GARDEN BEACH HOTEL (-1005.9%) 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
-1.22 years2022
2020
2021
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Excellent-24 pts over 3 years
In 2022, the repayment capacity of GARDEN BEACH HOTEL (-1.22) 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 11.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
11.539
Interest coverage (2022)
?
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
-0.777
Liquidity indicators evolution GARDEN BEACH HOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
14.737
12.328
9.781
11.539
Interest coverage
-0.281
-0.115
-0.258
-0.777
Sector positioning
Liquidity ratio
11.542022
2020
2021
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Watch
In 2022, the liquidity ratio of GARDEN BEACH HOTEL (11.54) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.78x2022
2020
2021
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Average-24 pts over 3 years
In 2022, the interest coverage of GARDEN BEACH HOTEL (-0.8x) 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: 208 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 959 days. Excellent situation: suppliers finance 751 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 279 days of revenue, i.e. 327 k€ to permanently finance. Over 2019-2022, WCR increased by +179%, requiring additional financing.
Operating WCR (2022)
?
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
326 712 €
Customer credit (2022)
?
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
208 j
Supplier credit (2022)
?
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
959 j
Inventory turnover (2022)
?
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
9 j
WCR in days of revenue (2022)
?
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
279 j
WCR and payment terms evolution GARDEN BEACH HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
-411 847 €
-534 758 €
-498 341 €
326 712 €
Inventory turnover (days)
2
23
21
9
Customer payment term (days)
19
334
331
208
Supplier payment term (days)
122
488
842
959
Positioning of GARDEN BEACH HOTEL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 164 transactions of similar company sales
in 2022,
the value of GARDEN BEACH HOTEL is estimated at
403 756 €
(range 97 704€ - 757 543€).
The price/revenue ratio is 0.96x
(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 value2022
164 transactions
97k€403k€757k€
403 756 €Range: 97 704€ - 757 543€
NAF 5 année 2022
Valuation method used
Revenue Multiple
421 472 €
×
0.96x
=403 757 €
Range: 97 704€ - 757 544€
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 164 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 GARDEN BEACH HOTEL with other companies in the same sector:
Frequently asked questions about GARDEN BEACH HOTEL
What is the revenue of GARDEN BEACH HOTEL ?
The revenue of GARDEN BEACH HOTEL in 2022 is 421 k€.
Is GARDEN BEACH HOTEL profitable?
GARDEN BEACH HOTEL recorded a net loss in 2022.
Where is the headquarters of GARDEN BEACH HOTEL ?
The headquarters of GARDEN BEACH HOTEL is located in ANTIBES (06160), in the department Alpes-Maritimes.
Where to find the tax return of GARDEN BEACH HOTEL ?
The tax return of GARDEN BEACH HOTEL 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 GARDEN BEACH HOTEL operate?
GARDEN BEACH HOTEL 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