Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1964-01-01 (62 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75017), Paris
HOTEL BATIGNOLLES VILLIERS : revenue, balance sheet and financial ratios
HOTEL BATIGNOLLES VILLIERS is a French company
founded 62 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75017),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL BATIGNOLLES VILLIERS (SIREN 642007371)
Indicator
2023
2022
2021
2020
2019
2017
2016
2015
Revenue
1 165 417 €
948 933 €
1 120 €
168 188 €
876 018 €
820 479 €
707 200 €
846 455 €
Net income
207 217 €
236 306 €
-63 205 €
-146 423 €
97 070 €
125 174 €
74 306 €
145 311 €
EBITDA
331 180 €
348 909 €
-28 309 €
-118 214 €
148 653 €
199 877 €
157 421 €
280 339 €
Net margin
17.8%
24.9%
-5643.3%
-87.1%
11.1%
15.3%
10.5%
17.2%
Revenue and income statement
In 2023, HOTEL BATIGNOLLES VILLIERS achieves revenue of 1.2 M€. Revenue is growing positively over 8 years (CAGR: +4.1%). Vs 2022, growth of +23% (949 k€ -> 1.2 M€). After deducting consumption (26 k€), gross margin stands at 1.1 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 331 k€, representing 28.4% of revenue. Warning negative scissor effect: despite revenue change (+23%), EBITDA varies by -5%, reducing margin by 8.4 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 207 k€, i.e. 17.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 165 417 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 139 096 €
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
331 180 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
250 355 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
207 217 €
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
27.9%
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 180%. 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 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 24.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
180.061%
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
30.289%
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
24.249%
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
3.203
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 BATIGNOLLES VILLIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
Debt ratio
32.939
24.433
25.807
21.544
255.272
1536.341
342.949
180.061
Financial autonomy
62.662
65.826
65.798
41.81
18.734
5.017
19.77
30.289
Repayment capacity
0.75
0.899
0.732
0.496
-2.846
-29.549
3.028
3.203
Cash flow / Revenue
25.719%
19.998%
20.853%
13.817%
-57.965%
-30.367%
35.767%
24.249%
Sector positioning
Debt ratio
180.062023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average
In 2023, the debt ratio of HOTEL BATIGNOLLES VILLIERS (180.06) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
30.29%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good+20 pts over 3 years
In 2023, the financial autonomy of HOTEL BATIGNOLLES VILLIERS (30.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.2 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average+40 pts over 3 years
In 2023, the repayment capacity of HOTEL BATIGNOLLES VILLIERS (3.20) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 346.39. 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 2.2x. Financial charges are adequately covered by operations.
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
346.387
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
2.196
Liquidity indicators evolution HOTEL BATIGNOLLES VILLIERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
285.208
313.513
337.662
127.099
77.153
187.122
348.217
346.387
Interest coverage
1.903
2.741
1.671
0.511
-0.398
-23.879
1.514
2.196
Sector positioning
Liquidity ratio
346.392023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Excellent+24 pts over 3 years
In 2023, the liquidity ratio of HOTEL BATIGNOLLES VILLIERS (346.39) 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
2.2x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Good+27 pts over 3 years
In 2023, the interest coverage of HOTEL BATIGNOLLES VILLIERS (2.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 57 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). Overall, WCR represents 102 days of revenue, i.e. 329 k€ to permanently finance. Over 2015-2023, WCR increased by +890%, requiring additional financing.
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
329 335 €
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
0 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
57 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
0 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
102 j
WCR and payment terms evolution HOTEL BATIGNOLLES VILLIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2019
2020
2021
2022
2023
Operating WCR
-41 713 €
-48 634 €
-53 692 €
-57 292 €
87 473 €
207 050 €
181 578 €
329 335 €
Inventory turnover (days)
1
1
0
1
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
63
72
61
130
244
443
69
57
Positioning of HOTEL BATIGNOLLES VILLIERS 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 BATIGNOLLES VILLIERS is estimated at
1 051 522 €
(range 424 614€ - 2 341 043€).
With an EBITDA of 331 180€, 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
424k€1051k€2341k€
1 051 522 €Range: 424 614€ - 2 341 043€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
331 180 €×3.7x
Estimation1 217 070 €
522 956€ - 3 084 970€
Revenue Multiple30%
1 165 417 €×0.74x
Estimation865 648 €
279 173€ - 1 614 803€
Net Income Multiple20%
207 217 €×4.4x
Estimation916 467 €
396 923€ - 1 570 588€
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 BATIGNOLLES VILLIERS with other companies in the same sector:
Frequently asked questions about HOTEL BATIGNOLLES VILLIERS
What is the revenue of HOTEL BATIGNOLLES VILLIERS ?
The revenue of HOTEL BATIGNOLLES VILLIERS in 2023 is 1.2 M€.
Is HOTEL BATIGNOLLES VILLIERS profitable?
Yes, HOTEL BATIGNOLLES VILLIERS generated a net profit of 207 k€ in 2023.
Where is the headquarters of HOTEL BATIGNOLLES VILLIERS ?
The headquarters of HOTEL BATIGNOLLES VILLIERS is located in PARIS (75017), in the department Paris.
Where to find the tax return of HOTEL BATIGNOLLES VILLIERS ?
The tax return of HOTEL BATIGNOLLES VILLIERS 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 BATIGNOLLES VILLIERS operate?
HOTEL BATIGNOLLES VILLIERS 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