Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-04-01 (39 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: EZE (06360), Alpes-Maritimes
HOSTELLERIE DU MAS PROVENCAL : revenue, balance sheet and financial ratios
HOSTELLERIE DU MAS PROVENCAL is a French company
founded 39 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in EZE (06360),
this company of category PME
shows in 2025 a revenue of 793 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOSTELLERIE DU MAS PROVENCAL (SIREN 341784023)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
792 529 €
1 146 931 €
904 300 €
N/C
N/C
881 453 €
859 129 €
882 510 €
664 669 €
Net income
-216 593 €
72 506 €
25 913 €
-463 595 €
-308 773 €
-22 547 €
71 049 €
179 730 €
151 355 €
EBITDA
-235 953 €
72 109 €
25 273 €
-453 404 €
-277 020 €
4 633 €
126 788 €
267 997 €
221 105 €
Net margin
-27.3%
6.3%
2.9%
N/C
N/C
-2.6%
8.3%
20.4%
22.8%
Revenue and income statement
In 2025, HOSTELLERIE DU MAS PROVENCAL achieves revenue of 793 k€. Revenue is growing positively over 9 years (CAGR: +2.2%). Significant drop of -31% vs 2024. After deducting consumption (136 k€), gross margin stands at 657 k€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -236 k€, representing -29.8% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -427%, reducing margin by 36.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -217 k€ (-27.3% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
792 529 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
656 761 €
EBITDA (2025)
?
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
-235 953 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-243 635 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-216 593 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-29.8%
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 7%. 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 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.68%
Financial autonomy (2025)
?
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
85.034%
Cash flow / Revenue (2025)
?
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
-26.348%
Repayment capacity (2025)
?
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
-0.475
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOSTELLERIE DU MAS PROVENCAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.551
0.609
0.591
0.596
0.686
0.884
0.87
5.983
6.68
Financial autonomy
91.815
90.486
93.584
93.011
93.372
87.728
88.172
87.778
85.034
Repayment capacity
0.074
0.075
0.168
-1.537
-0.048
-0.031
0.384
1.273
-0.475
Cash flow / Revenue
23.937%
21.341%
9.816%
-1.045%
None%
None%
4.08%
6.966%
-26.348%
Sector positioning
Debt ratio
6.682025
2023
2024
2025
Q1: 1.64
Med: 30.37
Q3: 112.14
Good
In 2025, the debt ratio of HOSTELLERIE DU MAS PROVENCAL (6.68) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
85.03%2025
2023
2024
2025
Q1: 10.29%
Med: 39.41%
Q3: 64.73%
Excellent
In 2025, the financial autonomy of HOSTELLERIE DU MAS PROVENCAL (85.0%) 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
-0.47 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.71 years
Q3: 3.85 years
Excellent-11 pts over 3 years
In 2025, the repayment capacity of HOSTELLERIE DU MAS PROVENCAL (-0.47) 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 523.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
522.995
Interest coverage (2025)
?
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
-0.122
Liquidity indicators evolution HOSTELLERIE DU MAS PROVENCAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
789.459
706.291
1084.964
979.717
967.679
432.888
458.736
765.704
522.995
Interest coverage
0.0
0.0
0.477
209.648
-0.003
0.0
0.0
0.0
-0.122
Sector positioning
Liquidity ratio
523.02025
2023
2024
2025
Q1: 71.69
Med: 152.66
Q3: 307.39
Excellent
In 2025, the liquidity ratio of HOSTELLERIE DU MAS PROVENCAL (523.00) 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
-0.12x2025
2023
2024
2025
Q1: 0.0x
Med: 1.38x
Q3: 8.59x
Average
In 2025, the interest coverage of HOSTELLERIE DU MAS PROVENCAL (-0.1x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 31 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 157 k€ to permanently finance.
Operating WCR (2025)
?
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
157 063 €
Customer credit (2025)
?
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 (2025)
?
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
18 j
Inventory turnover (2025)
?
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
31 j
WCR in days of revenue (2025)
?
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
71 j
WCR and payment terms evolution HOSTELLERIE DU MAS PROVENCAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
163 841 €
114 197 €
234 989 €
220 936 €
0 €
0 €
151 235 €
189 748 €
157 063 €
Inventory turnover (days)
77
51
51
49
0
0
48
22
31
Customer payment term (days)
0
0
0
0
0
0
1
2
0
Supplier payment term (days)
27
32
46
15
29
57
21
25
18
Positioning of HOSTELLERIE DU MAS PROVENCAL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 114 transactions of similar company sales
in 2025,
the value of HOSTELLERIE DU MAS PROVENCAL is estimated at
342 186 €
(range 152 423€ - 760 167€).
The price/revenue ratio is 0.43x
(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.
Estimated enterprise value2025
114 transactions
152k€342k€760k€
342 186 €Range: 152 423€ - 760 167€
NAF 5 année 2025
Valuation method used
Revenue Multiple
792 529 €
×
0.43x
=342 186 €
Range: 152 423€ - 760 168€
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 114 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 DU MAS PROVENCAL with other companies in the same sector:
Frequently asked questions about HOSTELLERIE DU MAS PROVENCAL
What is the revenue of HOSTELLERIE DU MAS PROVENCAL ?
The revenue of HOSTELLERIE DU MAS PROVENCAL in 2025 is 793 k€.
Is HOSTELLERIE DU MAS PROVENCAL profitable?
HOSTELLERIE DU MAS PROVENCAL recorded a net loss in 2025.
Where is the headquarters of HOSTELLERIE DU MAS PROVENCAL ?
The headquarters of HOSTELLERIE DU MAS PROVENCAL is located in EZE (06360), in the department Alpes-Maritimes.
Where to find the tax return of HOSTELLERIE DU MAS PROVENCAL ?
The tax return of HOSTELLERIE DU MAS PROVENCAL 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 DU MAS PROVENCAL operate?
HOSTELLERIE DU MAS PROVENCAL 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