Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1990-09-18 (35 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75009), Paris
HOTEL ACADIA : revenue, balance sheet and financial ratios
HOTEL ACADIA is a French company
founded 35 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL ACADIA (SIREN 379312234)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
2013
Revenue
1 251 849 €
N/C
1 661 713 €
575 536 €
250 061 €
1 430 179 €
1 155 509 €
1 034 644 €
1 154 304 €
1 252 372 €
1 223 393 €
Net income
-479 009 €
141 780 €
460 687 €
-89 042 €
-232 223 €
158 972 €
-54 902 €
33 838 €
116 675 €
232 454 €
204 491 €
EBITDA
158 269 €
N/C
495 903 €
-137 495 €
-230 220 €
278 592 €
133 366 €
126 286 €
298 799 €
469 331 €
428 300 €
Net margin
-38.3%
N/C
27.7%
-15.5%
-92.9%
11.1%
-4.8%
3.3%
10.1%
18.6%
16.7%
Revenue and income statement
In 2024, HOTEL ACADIA achieves revenue of 1.3 M€. Revenue is growing positively over 11 years (CAGR: +0.2%). After deducting consumption (87 k€), gross margin stands at 1.2 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 158 k€, representing 12.6% of revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -479 k€ (-38.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 251 849 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 164 794 €
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
158 269 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-201 749 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-479 009 €
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
12.6%
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 16836%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
16836.345%
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
0.57%
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
-10.421%
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
-79.92
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
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
150.665
1208.444
-1742.921
0.0
1493.826
16836.345
Financial autonomy
94.292
95.372
93.435
91.759
60.155
24.307
5.838
-3.704
56.773
5.888
0.57
Repayment capacity
0.0
0.0
0.0
0.0
0.0
1.351
-2.977
-17.253
0.0
None
-79.92
Cash flow / Revenue
27.664%
30.647%
23.095%
13.465%
3.866%
16.614%
-62.235%
-4.684%
31.227%
None%
-10.421%
Sector positioning
Debt ratio
16836.352024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Watch+50 pts over 3 years
In 2024, the debt ratio of HOTEL ACADIA (16836.35) 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
0.57%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-49 pts over 3 years
In 2024, the financial autonomy of HOTEL ACADIA (0.6%) 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
-79.92 years2024
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of HOTEL ACADIA (-79.92) 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 78.90. 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 189.7x. Operating income very largely covers interest expenses: high safety margin.
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
78.9
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
189.707
Liquidity indicators evolution HOTEL ACADIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
1491.396
1836.228
1334.055
1090.284
116.718
126.951
150.658
113.054
119.915
21.355
78.9
Interest coverage
0.134
0.119
0.176
0.362
0.438
0.422
-1.073
-2.381
0.615
None
189.707
Sector positioning
Liquidity ratio
78.92024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-8 pts over 3 years
In 2024, the liquidity ratio of HOTEL ACADIA (78.90) 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
189.71x2024
2022
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent+40 pts over 2 years
In 2024, the interest coverage of HOTEL ACADIA (189.7x) 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: 35 days. Favorable situation: supplier credit is longer than customer credit by 28 days. WCR is negative (-79 days): operations structurally generate cash. Notable WCR improvement over the period (-112%), 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
-275 419 €
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
7 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
35 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
-79 j
WCR and payment terms evolution HOTEL ACADIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
2 220 654 €
2 366 269 €
2 548 299 €
2 629 496 €
-9 776 €
-201 040 €
-50 097 €
-240 902 €
-113 977 €
0 €
-275 419 €
Inventory turnover (days)
0
0
1
1
1
1
0
1
0
0
0
Customer payment term (days)
15
14
9
18
15
9
15
16
8
0
7
Supplier payment term (days)
47
33
24
46
20
35
55
29
23
0
35
Positioning of HOTEL ACADIA 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 HOTEL ACADIA is estimated at
727 349 €
(range 237 198€ - 1 397 970€).
With an EBITDA of 158 269€, the sector multiple of 4.8x is applied.
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
237k€727k€1397k€
727 349 €Range: 237 198€ - 1 397 970€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
158 269 €×4.8x
Estimation755 700 €
176 577€ - 1 301 554€
Revenue Multiple30%
1 251 849 €×0.54x
Estimation680 098 €
338 233€ - 1 558 663€
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 HOTEL ACADIA with other companies in the same sector:
The headquarters of HOTEL ACADIA is located in PARIS (75009), in the department Paris.
Where to find the tax return of HOTEL ACADIA ?
The tax return of HOTEL ACADIA 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 ACADIA operate?
HOTEL ACADIA 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