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 METZ HAUCONCOURT : revenue, balance sheet and financial ratios
GHO METZ HAUCONCOURT 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 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GHO METZ HAUCONCOURT (SIREN 819283565)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
4 589 928 €
4 409 074 €
4 229 816 €
2 731 455 €
1 637 381 €
3 723 937 €
3 288 590 €
5 507 976 €
Net income
140 101 €
76 982 €
94 088 €
102 595 €
-758 634 €
-173 875 €
-159 625 €
145 016 €
EBITDA
583 807 €
488 561 €
497 060 €
393 620 €
-551 370 €
153 511 €
83 498 €
563 146 €
Net margin
3.1%
1.7%
2.2%
3.8%
-46.3%
-4.7%
-4.9%
2.6%
Revenue and income statement
In 2024, GHO METZ HAUCONCOURT achieves revenue of 4.6 M€. Activity remains stable over the period (CAGR: -2.6%). Vs 2023: +4%. After deducting consumption (424 k€), gross margin stands at 4.2 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 584 k€, representing 12.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 140 k€, i.e. 3.1% 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
4 589 928 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 165 663 €
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
583 807 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
221 036 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
140 101 €
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
12.7%
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 -500%. 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 -14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-499.859%
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
-14.404%
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
3.513%
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
6.677
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
372.808
167.419
622.269
-239.272
-256.913
-217.095
-252.072
-499.859
Financial autonomy
16.802
19.904
8.561
-50.616
-39.333
-33.948
-29.819
-14.404
Repayment capacity
9.877
-4.303
-5.955
-2.156
9.772
7.618
8.184
6.677
Cash flow / Revenue
4.107%
-3.522%
-3.633%
-42.642%
4.394%
2.914%
2.483%
3.513%
Sector positioning
Debt ratio
-499.862024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of GHO METZ HAUCONCOURT (-499.86) 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
-14.4%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of GHO METZ HAUCONCOURT (-14.4%) 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
6.68 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of GHO METZ HAUCONCOURT (6.68) 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 90.45. 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 9.2x. 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
90.446
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
370.424
88.936
104.355
93.358
78.897
52.786
49.638
90.446
Interest coverage
4.466
20.458
11.536
-3.516
5.555
6.248
7.743
9.172
Sector positioning
Liquidity ratio
90.452024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average+6 pts over 3 years
In 2024, the liquidity ratio of GHO METZ HAUCONCOURT (90.45) 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
9.17x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good
In 2024, the interest coverage of GHO METZ HAUCONCOURT (9.2x) 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. Average customer payment term: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 36 days of revenue, i.e. 457 k€ to permanently finance. Notable WCR improvement over the period (-82%), freeing up 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
457 340 €
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
17 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
41 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
2 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
36 j
WCR and payment terms evolution GHO METZ HAUCONCOURT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 487 788 €
327 116 €
474 430 €
231 264 €
351 648 €
114 628 €
106 788 €
457 340 €
Inventory turnover (days)
2
2
3
5
3
2
2
2
Customer payment term (days)
6
10
9
4
26
7
5
17
Supplier payment term (days)
39
40
41
36
50
43
37
41
Positioning of GHO METZ HAUCONCOURT 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 METZ HAUCONCOURT is estimated at
2 256 591 €
(range 757 679€ - 4 367 837€).
With an EBITDA of 583 807€, 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
757k€2256k€4367k€
2 256 591 €Range: 757 679€ - 4 367 837€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
583 807 €×4.8x
Estimation2 787 553 €
651 340€ - 4 801 044€
Revenue Multiple30%
4 589 928 €×0.54x
Estimation2 493 591 €
1 240 139€ - 5 714 868€
Net Income Multiple20%
140 101 €×4.1x
Estimation573 688 €
299 840€ - 1 264 274€
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 METZ HAUCONCOURT with other companies in the same sector:
Frequently asked questions about GHO METZ HAUCONCOURT
What is the revenue of GHO METZ HAUCONCOURT ?
The revenue of GHO METZ HAUCONCOURT in 2024 is 4.6 M€.
Is GHO METZ HAUCONCOURT profitable?
Yes, GHO METZ HAUCONCOURT generated a net profit of 140 k€ in 2024.
Where is the headquarters of GHO METZ HAUCONCOURT ?
The headquarters of GHO METZ HAUCONCOURT is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of GHO METZ HAUCONCOURT ?
The tax return of GHO METZ HAUCONCOURT 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 METZ HAUCONCOURT operate?
GHO METZ HAUCONCOURT 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