Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75002), Paris
HOTEL D ALBE : revenue, balance sheet and financial ratios
HOTEL D ALBE is a French company
founded 72 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 312 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL D ALBE (SIREN 542091806)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
311 521 €
7 774 621 €
16 282 229 €
16 046 705 €
19 463 826 €
22 560 876 €
22 155 832 €
22 002 527 €
21 884 847 €
Net income
12 713 046 €
599 295 104 €
-4 834 182 €
9 870 116 €
13 708 906 €
16 031 164 €
15 608 984 €
15 901 226 €
16 203 119 €
EBITDA
-1 160 386 €
5 510 581 €
11 610 144 €
12 046 852 €
15 007 975 €
17 155 863 €
17 105 379 €
16 556 084 €
17 279 813 €
Net margin
4081.0%
7708.4%
-29.7%
61.5%
70.4%
71.1%
70.5%
72.3%
74.0%
Revenue and income statement
In 2024, HOTEL D ALBE achieves revenue of 312 k€. Revenue is declining over the period 2016-2024 (CAGR: -41.2%). Significant drop of -96% vs 2023. After deducting consumption (0 €), gross margin stands at 312 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.2 M€, representing -372.5% of revenue. Warning negative scissor effect: despite revenue change (-96%), EBITDA varies by -121%, reducing margin by 443.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12.7 M€, i.e. 4081.0% 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
311 521 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
311 521 €
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
-1 160 386 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 582 290 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 713 046 €
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
-372.5%
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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
113.797%
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
46.646%
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
-1868.154%
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
-27.904
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
188.912
149.141
154.777
154.102
171.507
216.573
313.75
1.57
113.797
Financial autonomy
33.581
38.619
37.771
39.168
35.361
30.625
23.791
98.13
46.646
Repayment capacity
7.571
6.138
6.668
6.481
7.996
12.342
14.111
0.514
-27.904
Cash flow / Revenue
75.5%
72.795%
68.75%
69.603%
70.225%
65.485%
61.696%
116.588%
-1868.154%
Sector positioning
Debt ratio
113.82024
2022
2023
2024
Q1: -21.15
Med: 5.9
Q3: 146.94
Average-6 pts over 3 years
In 2024, the debt ratio of HOTEL D ALBE (113.80) 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
46.65%2024
2022
2023
2024
Q1: 0.03%
Med: 27.42%
Q3: 73.8%
Good+20 pts over 3 years
In 2024, the financial autonomy of HOTEL D ALBE (46.6%) 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
-27.9 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.59 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of HOTEL D ALBE (-27.90) 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 161.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
161.793
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
-1013.601
Liquidity indicators evolution HOTEL D ALBE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
507.505
69.534
111.894
302.573
117.087
150.039
120.158
675.866
161.793
Interest coverage
4.407
3.192
11.007
8.468
8.898
12.825
13.428
925.091
-1013.601
Sector positioning
Liquidity ratio
161.792024
2022
2023
2024
Q1: 83.19
Med: 307.52
Q3: 1319.53
Average
In 2024, the liquidity ratio of HOTEL D ALBE (161.79) 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
-1013.6x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average-49 pts over 3 years
In 2024, the interest coverage of HOTEL D ALBE (-1013.6x) 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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 200 days. Excellent situation: suppliers finance 164 days of the operating cycle (retail model). Overall, WCR represents 1069 days of revenue, i.e. 925 k€ to permanently finance. Notable WCR improvement over the period (-96%), 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
925 208 €
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
36 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
200 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
1069 j
WCR and payment terms evolution HOTEL D ALBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 012 410 €
-452 812 €
943 174 €
1 890 376 €
1 531 608 €
3 288 291 €
665 943 €
6 218 453 €
925 208 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
6
6
6
3
4
3
0
36
Supplier payment term (days)
71
109
21
23
29
40
14
98
200
Positioning of HOTEL D ALBE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of HOTEL D ALBE is estimated at
34 803 130 €
(range 10 476 478€ - 63 151 883€).
The price/revenue ratio is 0.81x
(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 value2024
169 transactions
10476k€34803k€63151k€
34 803 130 €Range: 10 476 478€ - 63 151 883€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
311 521 €×0.81x
Estimation251 281 €
96 023€ - 468 578€
Net Income Multiple20%
12 713 046 €×6.8x
Estimation86 630 904 €
26 047 161€ - 157 176 840€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de terrains et d'autres biens immobiliers)
Compare HOTEL D ALBE with other companies in the same sector:
Yes, HOTEL D ALBE generated a net profit of 12.7 M€ in 2024.
Where is the headquarters of HOTEL D ALBE ?
The headquarters of HOTEL D ALBE is located in PARIS (75002), in the department Paris.
Where to find the tax return of HOTEL D ALBE ?
The tax return of HOTEL D ALBE 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 D ALBE operate?
HOTEL D ALBE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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