Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-02-26 (24 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: OTA (20150), None
HECO HEBERGEMENTS CORSE : revenue, balance sheet and financial ratios
HECO HEBERGEMENTS CORSE is a French company
founded 24 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in OTA (20150),
this company of category PME
shows in 2024 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HECO HEBERGEMENTS CORSE (SIREN 441050325)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
50 652 €
88 182 €
124 823 €
111 785 €
7 004 €
305 933 €
351 088 €
370 728 €
387 221 €
Net income
122 828 €
-47 006 €
-86 644 €
-24 615 €
26 605 €
-31 600 €
-24 009 €
23 559 €
24 540 €
EBITDA
-9 390 €
14 701 €
-17 102 €
25 074 €
-45 114 €
-15 915 €
-3 256 €
43 773 €
51 592 €
Net margin
242.5%
-53.3%
-69.4%
-22.0%
379.9%
-10.3%
-6.8%
6.4%
6.3%
Revenue and income statement
In 2024, HECO HEBERGEMENTS CORSE achieves revenue of 51 k€. Revenue is declining over the period 2016-2024 (CAGR: -22.5%). Significant drop of -43% vs 2023. After deducting consumption (-876 €), gross margin stands at 52 k€, i.e. a rate of 102%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9 k€, representing -18.5% of revenue. Warning negative scissor effect: despite revenue change (-43%), EBITDA varies by -164%, reducing margin by 35.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 123 k€, i.e. 242.5% 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
50 652 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 528 €
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
-9 390 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-45 421 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
122 828 €
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
-18.5%
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 165%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
165.135%
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
32.408%
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
-9.415%
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
-34.781
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
119.523
72.389
69.861
104.646
243.647
442.15
1680.491
-1833.935
165.135
Financial autonomy
44.614
57.631
54.455
46.984
20.791
18.182
5.414
-4.491
32.408
Repayment capacity
3.562
2.791
-10.723
-5.474
9.245
18.102
-16.729
89.422
-34.781
Cash flow / Revenue
11.749%
11.128%
-2.117%
-6.25%
179.014%
14.239%
-19.714%
4.866%
-9.415%
Sector positioning
Debt ratio
165.132024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of HECO HEBERGEMENTS CORSE (165.13) 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
32.41%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+24 pts over 3 years
In 2024, the financial autonomy of HECO HEBERGEMENTS CORSE (32.4%) 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
-34.78 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of HECO HEBERGEMENTS CORSE (-34.78) 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 133.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
133.284
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1140.821
3741.582
159.325
254.896
95.184
908.076
184.808
66.729
133.284
Interest coverage
1.02
0.982
-8.538
-2.771
-0.268
29.433
-53.76
55.806
-27.103
Sector positioning
Liquidity ratio
133.282024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-8 pts over 3 years
In 2024, the liquidity ratio of HECO HEBERGEMENTS CORSE (133.28) 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
-27.1x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of HECO HEBERGEMENTS CORSE (-27.1x) 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. WCR is negative (-4 days): operations structurally generate cash. Notable WCR improvement over the period (-101%), 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
-514 €
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
0 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
0 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
0 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
-4 j
WCR and payment terms evolution HECO HEBERGEMENTS CORSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
83 094 €
59 179 €
52 007 €
39 129 €
-26 381 €
37 647 €
26 331 €
-5 805 €
-514 €
Inventory turnover (days)
1
2
1
2
94
0
0
0
0
Customer payment term (days)
0
7
7
10
0
0
0
0
0
Supplier payment term (days)
6
0
16
6
34
1
30
54
0
Positioning of HECO HEBERGEMENTS CORSE 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 HECO HEBERGEMENTS CORSE is estimated at
217 694 €
(range 113 360€ - 481 200€).
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
113k€217k€481k€
217 694 €Range: 113 360€ - 481 200€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
50 652 €×0.54x
Estimation27 518 €
13 686€ - 63 066€
Net Income Multiple20%
122 828 €×4.1x
Estimation502 958 €
262 873€ - 1 108 403€
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 HECO HEBERGEMENTS CORSE with other companies in the same sector:
Frequently asked questions about HECO HEBERGEMENTS CORSE
What is the revenue of HECO HEBERGEMENTS CORSE ?
The revenue of HECO HEBERGEMENTS CORSE in 2024 is 51 k€.
Is HECO HEBERGEMENTS CORSE profitable?
Yes, HECO HEBERGEMENTS CORSE generated a net profit of 123 k€ in 2024.
Where is the headquarters of HECO HEBERGEMENTS CORSE ?
The headquarters of HECO HEBERGEMENTS CORSE is located in OTA (20150).
Where to find the tax return of HECO HEBERGEMENTS CORSE ?
The tax return of HECO HEBERGEMENTS CORSE 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 HECO HEBERGEMENTS CORSE operate?
HECO HEBERGEMENTS CORSE 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