Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1984-03-01 (42 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: ANTIBES (06160), Alpes-Maritimes
HOSTELLERIE AZUREENNE : revenue, balance sheet and financial ratios
HOSTELLERIE AZUREENNE is a French company
founded 42 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in ANTIBES (06160),
this company of category PME
shows in 2021 a revenue of 206 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOSTELLERIE AZUREENNE (SIREN 329311849)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
206 437 €
160 510 €
384 092 €
426 221 €
466 083 €
499 700 €
Net income
-38 096 €
-94 689 €
-120 937 €
-133 878 €
1 396 €
351 €
EBITDA
-743 €
-33 014 €
-58 050 €
-71 299 €
-9 254 €
9 166 €
Net margin
-18.5%
-59.0%
-31.5%
-31.4%
0.3%
0.1%
Revenue and income statement
In 2021, HOSTELLERIE AZUREENNE achieves revenue of 206 k€. Revenue is declining over the period 2016-2021 (CAGR: -16.2%). Vs 2020, growth of +29% (161 k€ -> 206 k€). After deducting consumption (10 k€), gross margin stands at 197 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -743 €, representing -0.4% of revenue. Positive scissor effect: EBITDA margin improves by +20.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -38 k€ (-18.5% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
206 437 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
196 654 €
EBITDA (2021)
?
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
-743 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-33 448 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-38 096 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.3%
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 -335%. 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 -37%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-334.728%
Financial autonomy (2021)
?
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
-36.531%
Cash flow / Revenue (2021)
?
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
-1.965%
Repayment capacity (2021)
?
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
-74.689
Asset age ratio (2021)
?
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
Debt ratio
88.912
63.665
347.766
-499.854
-503.264
-334.728
Financial autonomy
42.59
46.164
16.513
-19.179
-21.258
-36.531
Repayment capacity
2.405
1.902
-2.335
-5.171
-11.061
-74.689
Cash flow / Revenue
13.996%
12.174%
-17.522%
-16.132%
-19.234%
-1.965%
Sector positioning
Debt ratio
-334.732021
2019
2020
2021
Q1: 0.0
Med: 41.15
Q3: 182.48
Excellent
In 2021, the debt ratio of HOSTELLERIE AZUREENNE (-334.73) 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
-36.53%2021
2019
2020
2021
Q1: 0.08%
Med: 25.93%
Q3: 55.61%
Average
In 2021, the financial autonomy of HOSTELLERIE AZUREENNE (-36.5%) 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
-74.69 years2021
2019
2020
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Excellent
In 2021, the repayment capacity of HOSTELLERIE AZUREENNE (-74.69) 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 246.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
246.102
Interest coverage (2021)
?
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
Liquidity ratio
77.041
60.986
55.758
0.0
257.78
246.102
Interest coverage
32.337
-33.186
-4.205
-4.486
-6.664
-564.603
Sector positioning
Liquidity ratio
246.12021
2019
2020
2021
Q1: 80.04
Med: 181.6
Q3: 371.28
Good+42 pts over 3 years
In 2021, the liquidity ratio of HOSTELLERIE AZUREENNE (246.10) 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
-564.6x2021
2019
2020
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Watch
In 2021, the interest coverage of HOSTELLERIE AZUREENNE (-564.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 52 days of revenue, i.e. 30 k€ to permanently finance. Notable WCR improvement over the period (-38%), freeing up cash.
Operating WCR (2021)
?
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
30 088 €
Customer credit (2021)
?
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
4 j
Supplier credit (2021)
?
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
24 j
Inventory turnover (2021)
?
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 (2021)
?
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
52 j
WCR and payment terms evolution HOSTELLERIE AZUREENNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
48 846 €
36 024 €
50 925 €
-40 034 €
26 449 €
30 088 €
Inventory turnover (days)
0
0
0
0
0
1
Customer payment term (days)
3
4
4
0
4
4
Supplier payment term (days)
52
57
69
48
46
24
Positioning of HOSTELLERIE AZUREENNE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of HOSTELLERIE AZUREENNE is estimated at
248 719 €
(range 124 460€ - 392 648€).
The price/revenue ratio is 1.20x
(premium 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 value2021
98 tx
124k€248k€392k€
248 719 €Range: 124 460€ - 392 648€
NAF 5 année 2021
Valuation method used
Revenue Multiple
206 437 €
×
1.20x
=248 719 €
Range: 124 461€ - 392 648€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 HOSTELLERIE AZUREENNE with other companies in the same sector:
Frequently asked questions about HOSTELLERIE AZUREENNE
What is the revenue of HOSTELLERIE AZUREENNE ?
The revenue of HOSTELLERIE AZUREENNE in 2021 is 206 k€.
Is HOSTELLERIE AZUREENNE profitable?
HOSTELLERIE AZUREENNE recorded a net loss in 2021.
Where is the headquarters of HOSTELLERIE AZUREENNE ?
The headquarters of HOSTELLERIE AZUREENNE is located in ANTIBES (06160), in the department Alpes-Maritimes.
Where to find the tax return of HOSTELLERIE AZUREENNE ?
The tax return of HOSTELLERIE AZUREENNE 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 HOSTELLERIE AZUREENNE operate?
HOSTELLERIE AZUREENNE 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