Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-12-01 (38 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: RENNES (35200), Ille-et-Vilaine
GESTIOTEL RENNES : revenue, balance sheet and financial ratios
GESTIOTEL RENNES is a French company
founded 38 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in RENNES (35200),
this company of category PME
shows in 2023 a revenue of 265 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GESTIOTEL RENNES (SIREN 343321501)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
265 341 €
389 090 €
661 895 €
493 040 €
726 963 €
768 402 €
744 058 €
Net income
39 970 €
-3 165 €
170 761 €
92 655 €
32 449 €
64 366 €
55 878 €
EBITDA
61 863 €
65 626 €
283 544 €
141 398 €
98 595 €
106 465 €
124 569 €
Net margin
15.1%
-0.8%
25.8%
18.8%
4.5%
8.4%
7.5%
Revenue and income statement
In 2023, GESTIOTEL RENNES achieves revenue of 265 k€. Revenue is declining over the period 2016-2023 (CAGR: -13.7%). Significant drop of -32% vs 2022. After deducting consumption (0 €), gross margin stands at 265 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 62 k€, representing 23.3% of revenue. Positive scissor effect: EBITDA margin improves by +6.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 40 k€, i.e. 15.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
265 341 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
265 341 €
EBITDA (2023)
?
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
61 863 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
47 696 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
39 970 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
23.3%
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. 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 14.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
46.774%
Financial autonomy (2023)
?
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
53.085%
Cash flow / Revenue (2023)
?
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
2.629%
Repayment capacity (2023)
?
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
14.444
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
46.515
12.512
0.0
54.069
32.012
76.809
46.774
Financial autonomy
45.607
51.944
56.083
45.745
57.382
33.246
53.085
Repayment capacity
1.147
0.504
0.0
1.712
0.726
3.834
14.444
Cash flow / Revenue
8.785%
5.412%
6.362%
15.874%
27.752%
9.032%
2.629%
Sector positioning
Debt ratio
46.772023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average+8 pts over 3 years
In 2023, the debt ratio of GESTIOTEL RENNES (46.77) 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
53.09%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good
In 2023, the financial autonomy of GESTIOTEL RENNES (53.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
14.44 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average+24 pts over 3 years
In 2023, the repayment capacity of GESTIOTEL RENNES (14.44) 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 367.83. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2023)
?
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
367.831
Interest coverage (2023)
?
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
1.193
Liquidity indicators evolution GESTIOTEL RENNES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
94.479
87.318
71.147
236.05
327.044
179.577
367.831
Interest coverage
1.904
0.931
0.277
0.0
0.241
5.803
1.193
Sector positioning
Liquidity ratio
367.832023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Excellent+6 pts over 3 years
In 2023, the liquidity ratio of GESTIOTEL RENNES (367.83) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.19x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Average
In 2023, the interest coverage of GESTIOTEL RENNES (1.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Overall, WCR represents 293 days of revenue, i.e. 216 k€ to permanently finance. Over 2016-2023, WCR increased by +722%, requiring additional financing.
Operating WCR (2023)
?
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
215 730 €
Customer credit (2023)
?
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
25 j
Supplier credit (2023)
?
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
99 j
Inventory turnover (2023)
?
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 (2023)
?
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
293 j
WCR and payment terms evolution GESTIOTEL RENNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
-34 688 €
55 886 €
-3 671 €
-20 343 €
-14 416 €
119 641 €
215 730 €
Inventory turnover (days)
4
4
4
4
2
0
0
Customer payment term (days)
4
37
9
36
33
140
25
Supplier payment term (days)
56
70
57
96
106
55
99
Positioning of GESTIOTEL RENNES in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of GESTIOTEL RENNES is estimated at
208 154 €
(range 83 223€ - 459 016€).
With an EBITDA of 61 863€, the sector multiple of 3.7x is applied.
The price/revenue ratio is 0.74x
(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 value2023
108 transactions
83k€208k€459k€
208 154 €Range: 83 223€ - 459 016€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 863 €×3.7x
Estimation227 343 €
97 686€ - 576 259€
Revenue Multiple30%
265 341 €×0.74x
Estimation197 090 €
63 562€ - 367 657€
Net Income Multiple20%
39 970 €×4.4x
Estimation176 777 €
76 562€ - 302 950€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 GESTIOTEL RENNES with other companies in the same sector:
The revenue of GESTIOTEL RENNES in 2023 is 265 k€.
Is GESTIOTEL RENNES profitable?
Yes, GESTIOTEL RENNES generated a net profit of 40 k€ in 2023.
Where is the headquarters of GESTIOTEL RENNES ?
The headquarters of GESTIOTEL RENNES is located in RENNES (35200), in the department Ille-et-Vilaine.
Where to find the tax return of GESTIOTEL RENNES ?
The tax return of GESTIOTEL RENNES 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 GESTIOTEL RENNES operate?
GESTIOTEL RENNES 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