Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-12-05 (19 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: NANTES (44300), Loire-Atlantique
GROUPE HOTELIER ALLADINS : revenue, balance sheet and financial ratios
GROUPE HOTELIER ALLADINS is a French company
founded 19 years ago,
specialized in the sector Activités des sociétés holding.
Based in NANTES (44300),
this company of category PME
shows in 2023 a revenue of 78 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE HOTELIER ALLADINS (SIREN 493119739)
Indicator
2023
2022
2021
2020
2018
2017
2016
Revenue
78 000 €
78 000 €
81 000 €
81 000 €
67 141 €
71 378 €
83 062 €
Net income
6 380 €
6 577 €
-35 290 €
11 916 €
173 238 €
112 491 €
209 240 €
EBITDA
22 673 €
6 143 €
5 807 €
12 141 €
-49 468 €
-45 908 €
-41 870 €
Net margin
8.2%
8.4%
-43.6%
14.7%
258.0%
157.6%
251.9%
Revenue and income statement
In 2023, GROUPE HOTELIER ALLADINS achieves revenue of 78 k€. Activity remains stable over the period (CAGR: -0.9%). Slight decline of 0% vs 2022. After deducting consumption (0 €), gross margin stands at 78 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 23 k€, representing 29.1% of revenue. Positive scissor effect: EBITDA margin improves by +21.2 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 6 k€, i.e. 8.2% 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
78 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
78 000 €
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
22 673 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 285 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 380 €
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
29.1%
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 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 62%. 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 254.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
58.623%
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
61.895%
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
8.179%
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
254.482
Solvency indicators evolution GROUPE HOTELIER ALLADINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Debt ratio
53.496
40.816
32.493
24.293
31.95
47.207
58.623
Financial autonomy
61.551
67.272
73.27
79.332
74.797
66.922
61.895
Repayment capacity
4.59
3.997
4.599
107.631
-55.704
199.422
254.482
Cash flow / Revenue
276.525%
298.93%
280.189%
7.821%
-19.627%
8.432%
8.179%
Sector positioning
Debt ratio
58.622023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average+14 pts over 3 years
In 2023, the debt ratio of GROUPE HOTELIER ALLADINS (58.62) 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
61.9%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good-12 pts over 3 years
In 2023, the financial autonomy of GROUPE HOTELIER ALLADINS (61.9%) 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
254.48 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Average+50 pts over 3 years
In 2023, the repayment capacity of GROUPE HOTELIER ALLADINS (254.48) 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 471.52. 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 29.2x. Operating income very largely covers interest expenses: high safety margin.
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
471.522
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
29.171
Liquidity indicators evolution GROUPE HOTELIER ALLADINS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
Liquidity ratio
533.783
527.969
1324.821
2587.678
2993.799
130.861
471.522
Interest coverage
-75.701
-60.719
-45.979
44.609
242.259
128.927
29.171
Sector positioning
Liquidity ratio
471.522023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average-32 pts over 3 years
In 2023, the liquidity ratio of GROUPE HOTELIER ALLADINS (471.52) 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
29.17x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excellent
In 2023, the interest coverage of GROUPE HOTELIER ALLADINS (29.2x) 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: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 301 days. Excellent situation: suppliers finance 179 days of the operating cycle (retail model). Overall, WCR represents 1528 days of revenue, i.e. 331 k€ to permanently finance. Notable WCR improvement over the period (-34%), freeing up cash.
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
331 078 €
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
122 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
301 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
1528 j
WCR and payment terms evolution GROUPE HOTELIER ALLADINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
Operating WCR
504 620 €
582 456 €
829 551 €
1 057 896 €
1 328 660 €
-11 005 €
331 078 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
295
12
32
0
0
10
122
Supplier payment term (days)
97
44
81
112
114
322
301
Positioning of GROUPE HOTELIER ALLADINS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of GROUPE HOTELIER ALLADINS is estimated at
69 328 €
(range 25 264€ - 122 515€).
With an EBITDA of 22 673€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.24x
(conservative valuation).
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 value2023
63 tx
25k€69k€122k€
69 328 €Range: 25 264€ - 122 515€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 673 €×4.6x
Estimation103 598 €
37 958€ - 176 282€
Revenue Multiple30%
78 000 €×0.24x
Estimation18 757 €
13 718€ - 55 707€
Net Income Multiple20%
6 380 €×9.3x
Estimation59 512 €
10 849€ - 88 310€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 GROUPE HOTELIER ALLADINS with other companies in the same sector:
Frequently asked questions about GROUPE HOTELIER ALLADINS
What is the revenue of GROUPE HOTELIER ALLADINS ?
The revenue of GROUPE HOTELIER ALLADINS in 2023 is 78 k€.
Is GROUPE HOTELIER ALLADINS profitable?
Yes, GROUPE HOTELIER ALLADINS generated a net profit of 6 k€ in 2023.
Where is the headquarters of GROUPE HOTELIER ALLADINS ?
The headquarters of GROUPE HOTELIER ALLADINS is located in NANTES (44300), in the department Loire-Atlantique.
Where to find the tax return of GROUPE HOTELIER ALLADINS ?
The tax return of GROUPE HOTELIER ALLADINS 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 GROUPE HOTELIER ALLADINS operate?
GROUPE HOTELIER ALLADINS 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