Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-03-09 (16 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: NANTES (44200), Loire-Atlantique
HOSPI GRAND OUEST : revenue, balance sheet and financial ratios
HOSPI GRAND OUEST is a French company
founded 16 years ago,
specialized in the sector Activités des sociétés holding.
Based in NANTES (44200),
this company of category GE
shows in 2024 a revenue of 170 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOSPI GRAND OUEST (SIREN 521011510)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
169 585 €
151 755 €
149 137 €
132 811 €
132 941 €
125 036 €
124 888 €
123 541 €
130 289 €
Net income
2 112 192 €
-8 317 437 €
-878 589 €
1 923 057 €
-4 013 296 €
-273 314 €
-11 303 386 €
-11 394 323 €
1 221 180 €
EBITDA
-248 777 €
-282 495 €
-183 594 €
-307 528 €
-222 524 €
-176 235 €
-144 483 €
-325 258 €
-279 473 €
Net margin
1245.5%
-5480.8%
-589.1%
1448.0%
-3018.9%
-218.6%
-9050.8%
-9223.1%
937.3%
Revenue and income statement
In 2024, HOSPI GRAND OUEST achieves revenue of 170 k€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2023, growth of +12% (152 k€ -> 170 k€). After deducting consumption (0 €), gross margin stands at 170 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 -249 k€, representing -146.7% of revenue. Positive scissor effect: EBITDA margin improves by +39.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 1245.5% 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
169 585 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
169 585 €
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
-248 777 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-248 777 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 112 192 €
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
-146.7%
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 0%. 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 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.0%
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
99.399%
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
-9.307%
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
0.0
Solvency indicators evolution HOSPI GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11.589
13.69
18.319
13.874
10.164
3.833
0.0
0.0
0.0
Financial autonomy
89.168
87.291
83.984
87.555
90.295
94.818
99.443
98.686
99.399
Repayment capacity
11.739
-24.15
-4.666
-40.668
102.215
-6.229
0.0
0.0
0.0
Cash flow / Revenue
374.022%
-188.457%
-937.067%
-80.586%
19.093%
-127.195%
-237.005%
-131.42%
-9.307%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Excellent
In 2024, the debt ratio of HOSPI GRAND OUEST (0.00) 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
99.4%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent
In 2024, the financial autonomy of HOSPI GRAND OUEST (99.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of HOSPI GRAND OUEST (0.00) 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 4015.34. 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
4015.343
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
-362.574
Liquidity indicators evolution HOSPI GRAND OUEST
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
8328.848
6843.01
6828.898
13368.4
4724.791
1338.997
3046.353
1815.081
4015.343
Interest coverage
-17.771
-3401.23
-9421.454
-2156.573
-2533.659
-428.579
-773.664
-3301.297
-362.574
Sector positioning
Liquidity ratio
4015.342024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of HOSPI GRAND OUEST (4015.34) 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
-362.57x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of HOSPI GRAND OUEST (-362.6x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. Excellent situation: suppliers finance 73 days of the operating cycle (retail model). Overall, WCR represents 3247 days of revenue, i.e. 1.5 M€ to permanently finance. Notable WCR improvement over the period (-86%), 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
1 529 363 €
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
42 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
115 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
3247 j
WCR and payment terms evolution HOSPI GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 229 516 €
10 560 017 €
10 089 693 €
10 085 403 €
4 340 369 €
2 270 938 €
899 943 €
1 430 705 €
1 529 363 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
62
0
0
0
0
0
0
42
Supplier payment term (days)
196
233
248
100
117
252
134
142
115
Positioning of HOSPI GRAND OUEST in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of HOSPI GRAND OUEST is estimated at
1 293 396 €
(range 823 968€ - 6 381 149€).
The price/revenue ratio is 0.59x
(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
54 tx
823k€1293k€6381k€
1 293 396 €Range: 823 968€ - 6 381 149€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
169 585 €×0.59x
Estimation99 847 €
62 117€ - 118 699€
Net Income Multiple20%
2 112 192 €×1.5x
Estimation3 083 720 €
1 966 744€ - 15 774 825€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 HOSPI GRAND OUEST with other companies in the same sector:
Frequently asked questions about HOSPI GRAND OUEST
What is the revenue of HOSPI GRAND OUEST ?
The revenue of HOSPI GRAND OUEST in 2024 is 170 k€.
Is HOSPI GRAND OUEST profitable?
Yes, HOSPI GRAND OUEST generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of HOSPI GRAND OUEST ?
The headquarters of HOSPI GRAND OUEST is located in NANTES (44200), in the department Loire-Atlantique.
Where to find the tax return of HOSPI GRAND OUEST ?
The tax return of HOSPI GRAND OUEST 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 HOSPI GRAND OUEST operate?
HOSPI GRAND OUEST 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