Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-03-18 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: COURBEVOIE (92400), Hauts-de-Seine
GHO FONTAINEBLEAU ROYAL : revenue, balance sheet and financial ratios
GHO FONTAINEBLEAU ROYAL is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GHO FONTAINEBLEAU ROYAL (SIREN 819251398)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
5 416 647 €
5 366 819 €
4 738 512 €
3 430 453 €
2 064 041 €
4 128 970 €
4 039 356 €
4 196 408 €
Net income
407 990 €
428 949 €
368 815 €
234 127 €
-423 500 €
200 688 €
440 981 €
-255 039 €
EBITDA
1 110 087 €
1 040 533 €
886 064 €
679 444 €
-188 403 €
649 668 €
754 711 €
72 319 €
Net margin
7.5%
8.0%
7.8%
6.8%
-20.5%
4.9%
10.9%
-6.1%
Revenue and income statement
In 2024, GHO FONTAINEBLEAU ROYAL achieves revenue of 5.4 M€. Revenue is growing positively over 8 years (CAGR: +3.7%). Vs 2023: +1%. After deducting consumption (457 k€), gross margin stands at 5.0 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 20.5% 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 408 k€, i.e. 7.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 416 647 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 959 576 €
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
1 110 087 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
674 686 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
407 990 €
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
20.5%
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 144%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 8.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
144.448%
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
32.278%
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
8.051%
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
4.407
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 GHO FONTAINEBLEAU ROYAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
392.209
94.064
98.379
209.866
251.135
140.775
139.489
144.448
Financial autonomy
16.779
38.778
38.27
24.296
22.43
33.109
33.116
32.278
Repayment capacity
-12.025
2.086
4.343
-3.525
8.014
4.411
4.059
4.407
Cash flow / Revenue
-4.625%
11.363%
5.82%
-18.408%
7.767%
8.339%
8.517%
8.051%
Sector positioning
Debt ratio
144.452024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+5 pts over 3 years
In 2024, the debt ratio of GHO FONTAINEBLEAU ROYAL (144.45) 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
32.28%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of GHO FONTAINEBLEAU ROYAL (32.3%) 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
4.41 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of GHO FONTAINEBLEAU ROYAL (4.41) 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 259.58. 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 11.7x. 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
259.581
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
11.736
Liquidity indicators evolution GHO FONTAINEBLEAU ROYAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
306.477
146.375
158.813
145.679
264.224
269.665
278.767
259.581
Interest coverage
65.113
4.289
5.098
-20.983
7.357
10.588
8.846
11.736
Sector positioning
Liquidity ratio
259.582024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good
In 2024, the liquidity ratio of GHO FONTAINEBLEAU ROYAL (259.58) 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
11.74x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of GHO FONTAINEBLEAU ROYAL (11.7x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 125 days of revenue, i.e. 1.9 M€ to permanently finance.
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
1 878 872 €
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
5 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
37 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
1 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
125 j
WCR and payment terms evolution GHO FONTAINEBLEAU ROYAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 783 431 €
799 914 €
877 282 €
724 788 €
1 979 886 €
1 777 084 €
1 963 826 €
1 878 872 €
Inventory turnover (days)
1
1
2
2
2
2
1
1
Customer payment term (days)
5
4
4
5
9
3
5
5
Supplier payment term (days)
44
45
44
61
67
41
37
37
Positioning of GHO FONTAINEBLEAU ROYAL 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 GHO FONTAINEBLEAU ROYAL is estimated at
3 867 160 €
(range 1 232 935€ - 7 324 106€).
With an EBITDA of 1 110 087€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(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
99 tx
1232k€3867k€7324k€
3 867 160 €Range: 1 232 935€ - 7 324 106€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 110 087 €×4.8x
Estimation5 300 426 €
1 238 499€ - 9 129 005€
Revenue Multiple30%
5 416 647 €×0.54x
Estimation2 942 726 €
1 463 507€ - 6 744 207€
Net Income Multiple20%
407 990 €×4.1x
Estimation1 670 645 €
873 169€ - 3 681 711€
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 GHO FONTAINEBLEAU ROYAL with other companies in the same sector:
Frequently asked questions about GHO FONTAINEBLEAU ROYAL
What is the revenue of GHO FONTAINEBLEAU ROYAL ?
The revenue of GHO FONTAINEBLEAU ROYAL in 2024 is 5.4 M€.
Is GHO FONTAINEBLEAU ROYAL profitable?
Yes, GHO FONTAINEBLEAU ROYAL generated a net profit of 408 k€ in 2024.
Where is the headquarters of GHO FONTAINEBLEAU ROYAL ?
The headquarters of GHO FONTAINEBLEAU ROYAL is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of GHO FONTAINEBLEAU ROYAL ?
The tax return of GHO FONTAINEBLEAU ROYAL 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 GHO FONTAINEBLEAU ROYAL operate?
GHO FONTAINEBLEAU ROYAL 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