Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1982-03-15 (44 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LUCCIANA (20290), None
HOTEL CASTELLU ROSSU : revenue, balance sheet and financial ratios
HOTEL CASTELLU ROSSU is a French company
founded 44 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LUCCIANA (20290),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL CASTELLU ROSSU (SIREN 324094044)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
1 239 109 €
1 203 914 €
1 230 582 €
N/C
469 926 €
1 203 953 €
1 153 651 €
1 046 298 €
Net income
85 573 €
83 645 €
95 667 €
302 502 €
-79 864 €
120 624 €
124 938 €
33 008 €
EBITDA
95 783 €
136 813 €
229 886 €
N/C
-4 171 €
186 137 €
141 389 €
92 574 €
Net margin
6.9%
6.9%
7.8%
N/C
-17.0%
10.0%
10.8%
3.2%
Revenue and income statement
In 2024, HOTEL CASTELLU ROSSU achieves revenue of 1.2 M€. Revenue is growing positively over 8 years (CAGR: +2.1%). Vs 2023: +3%. After deducting consumption (361 k€), gross margin stands at 878 k€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 96 k€, representing 7.7% of revenue. Warning negative scissor effect: despite revenue change (+3%), EBITDA varies by -30%, reducing margin by 3.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 86 k€, i.e. 6.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 239 109 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
877 753 €
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
95 783 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
67 202 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 573 €
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
7.7%
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 14%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
14.106%
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
72.066%
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
9.025%
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
1.598
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL CASTELLU ROSSU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4.936
20.441
15.761
42.656
31.544
32.015
22.668
14.106
Financial autonomy
46.259
58.642
59.953
59.152
63.968
60.485
62.404
72.066
Repayment capacity
0.334
1.792
1.152
-46.751
None
1.767
2.628
1.598
Cash flow / Revenue
10.46%
10.897%
13.567%
-2.075%
None%
16.878%
8.638%
9.025%
Sector positioning
Debt ratio
14.112024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-7 pts over 3 years
In 2024, the debt ratio of HOTEL CASTELLU ROSSU (14.11) 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
72.07%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of HOTEL CASTELLU ROSSU (72.1%) 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
1.6 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of HOTEL CASTELLU ROSSU (1.60) 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 424.28. 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 8.5x. 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
424.277
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
8.509
Liquidity indicators evolution HOTEL CASTELLU ROSSU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
143.641
221.118
210.629
397.523
443.126
356.213
318.264
424.277
Interest coverage
4.837
3.085
4.38
-131.551
None
4.913
7.012
8.509
Sector positioning
Liquidity ratio
424.282024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of HOTEL CASTELLU ROSSU (424.28) 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
8.51x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good
In 2024, the interest coverage of HOTEL CASTELLU ROSSU (8.5x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). Overall, WCR represents 70 days of revenue, i.e. 241 k€ to permanently finance. Over 2016-2024, WCR increased by +160%, requiring additional financing.
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
240 833 €
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
5 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
82 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
70 j
WCR and payment terms evolution HOTEL CASTELLU ROSSU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-403 672 €
170 406 €
205 346 €
-40 973 €
0 €
282 800 €
258 228 €
240 833 €
Inventory turnover (days)
0
0
1
1
0
0
0
0
Customer payment term (days)
86
79
92
16
14
0
4
5
Supplier payment term (days)
82
207
243
183
1394
126
159
82
Positioning of HOTEL CASTELLU ROSSU 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 CASTELLU ROSSU is estimated at
500 705 €
(range 190 496€ - 1 011 127€).
With an EBITDA of 95 783€, 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
190k€500k€1011k€
500 705 €Range: 190 496€ - 1 011 127€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
95 783 €×4.8x
Estimation457 343 €
106 863€ - 787 689€
Revenue Multiple30%
1 239 109 €×0.54x
Estimation673 176 €
334 791€ - 1 542 801€
Net Income Multiple20%
85 573 €×4.1x
Estimation350 406 €
183 141€ - 772 213€
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 CASTELLU ROSSU with other companies in the same sector:
Frequently asked questions about HOTEL CASTELLU ROSSU
What is the revenue of HOTEL CASTELLU ROSSU ?
The revenue of HOTEL CASTELLU ROSSU in 2024 is 1.2 M€.
Is HOTEL CASTELLU ROSSU profitable?
Yes, HOTEL CASTELLU ROSSU generated a net profit of 86 k€ in 2024.
Where is the headquarters of HOTEL CASTELLU ROSSU ?
The headquarters of HOTEL CASTELLU ROSSU is located in LUCCIANA (20290).
Where to find the tax return of HOTEL CASTELLU ROSSU ?
The tax return of HOTEL CASTELLU ROSSU 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 CASTELLU ROSSU operate?
HOTEL CASTELLU ROSSU 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