HOTEL A LA COUR D ALSACE : revenue, balance sheet and financial ratios
HOTEL A LA COUR D ALSACE is a French company
founded 38 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in OBERNAI (67210),
this company of category PME
shows in 2023 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL A LA COUR D ALSACE (SIREN 342300233)
Indicator
2023
2022
2018
2017
2016
Revenue
2 777 646 €
N/C
2 813 475 €
2 836 414 €
2 547 409 €
Net income
-632 561 €
-375 706 €
-562 768 €
-530 000 €
-544 069 €
EBITDA
2 298 €
N/C
-64 848 €
-60 809 €
-235 300 €
Net margin
-22.8%
N/C
-20.0%
-18.7%
-21.4%
Revenue and income statement
In 2023, HOTEL A LA COUR D ALSACE achieves revenue of 2.8 M€. Revenue is growing positively over 5 years (CAGR: +1.2%). After deducting consumption (460 k€), gross margin stands at 2.3 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 0.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -633 k€ (-22.8% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 777 646 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 317 489 €
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
2 298 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-672 046 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-632 561 €
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
0.1%
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 5760%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
5760.02%
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
1.538%
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
-7.577%
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
-26.307
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL A LA COUR D ALSACE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2022
2023
Debt ratio
83.806
99.809
127.576
657.478
5760.02
Financial autonomy
51.836
47.011
41.386
12.196
1.538
Repayment capacity
-16.455
-187.425
-69.486
None
-26.307
Cash flow / Revenue
-8.65%
-0.707%
-2.068%
None%
-7.577%
Sector positioning
Debt ratio
5760.022023
2018
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Watch
In 2023, the debt ratio of HOTEL A LA COUR D ALSACE (5760.02) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.54%2023
2018
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Average-33 pts over 3 years
In 2023, the financial autonomy of HOTEL A LA COUR D ALSACE (1.5%) 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
-26.31 years2023
2018
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Excellent
In 2023, the repayment capacity of HOTEL A LA COUR D ALSACE (-26.31) 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 162.59. 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 2330.9x. 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
162.589
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
2330.94
Liquidity indicators evolution HOTEL A LA COUR D ALSACE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2022
2023
Liquidity ratio
125.99
124.114
138.235
147.414
162.589
Interest coverage
-11.399
-53.31
-58.645
None
2330.94
Sector positioning
Liquidity ratio
162.592023
2018
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Average
In 2023, the liquidity ratio of HOTEL A LA COUR D ALSACE (162.59) 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
2330.94x2023
2018
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Excellent+54 pts over 2 years
In 2023, the interest coverage of HOTEL A LA COUR D ALSACE (2330.9x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-34 days): operations structurally generate cash. Notable WCR improvement over the period (-1257%), 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
-265 237 €
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
7 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
48 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
9 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
-34 j
WCR and payment terms evolution HOTEL A LA COUR D ALSACE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2022
2023
Operating WCR
22 927 €
135 382 €
-19 835 €
0 €
-265 237 €
Inventory turnover (days)
18
16
14
0
9
Customer payment term (days)
12
12
7
0
7
Supplier payment term (days)
24
57
42
0
48
Positioning of HOTEL A LA COUR D ALSACE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of HOTEL A LA COUR D ALSACE is estimated at
778 970 €
(range 251 784€ - 1 456 644€).
With an EBITDA of 2 298€, the sector multiple of 3.7x is applied.
The price/revenue ratio is 0.74x
(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.
Estimated enterprise value2023
108 transactions
251k€778k€1456k€
778 970 €Range: 251 784€ - 1 456 644€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 298 €×3.7x
Estimation8 445 €
3 629€ - 21 406€
Revenue Multiple30%
2 777 646 €×0.74x
Estimation2 063 180 €
665 378€ - 3 848 710€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 HOTEL A LA COUR D ALSACE with other companies in the same sector:
Frequently asked questions about HOTEL A LA COUR D ALSACE
What is the revenue of HOTEL A LA COUR D ALSACE ?
The revenue of HOTEL A LA COUR D ALSACE in 2023 is 2.8 M€.
Is HOTEL A LA COUR D ALSACE profitable?
HOTEL A LA COUR D ALSACE recorded a net loss in 2023.
Where is the headquarters of HOTEL A LA COUR D ALSACE ?
The headquarters of HOTEL A LA COUR D ALSACE is located in OBERNAI (67210), in the department Bas-Rhin.
Where to find the tax return of HOTEL A LA COUR D ALSACE ?
The tax return of HOTEL A LA COUR D ALSACE 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 HOTEL A LA COUR D ALSACE operate?
HOTEL A LA COUR D ALSACE 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