Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-03-23 (28 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75007), Paris
HOTEL DE LA TOUR MAUBOURG : revenue, balance sheet and financial ratios
HOTEL DE LA TOUR MAUBOURG is a French company
founded 28 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75007),
this company of category PME
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL DE LA TOUR MAUBOURG (SIREN 418545711)
Indicator
2024
2023
2022
2021
2019
2018
2016
2015
Revenue
1 463 590 €
1 529 683 €
1 368 403 €
867 007 €
1 214 908 €
1 067 280 €
684 080 €
827 726 €
Net income
338 014 €
317 026 €
324 893 €
66 514 €
306 517 €
267 084 €
-51 776 €
-60 085 €
EBITDA
551 234 €
565 108 €
539 382 €
203 424 €
466 454 €
354 186 €
22 337 €
25 422 €
Net margin
23.1%
20.7%
23.7%
7.7%
25.2%
25.0%
-7.6%
-7.3%
Revenue and income statement
In 2024, HOTEL DE LA TOUR MAUBOURG achieves revenue of 1.5 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.5%. Slight decline of -4% vs 2023. After deducting consumption (53 k€), gross margin stands at 1.4 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 551 k€, representing 37.7% of 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 338 k€, i.e. 23.1% 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
1 463 590 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 410 132 €
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
551 234 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
437 867 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
338 014 €
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
37.7%
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 1%. 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 82%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.7% 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 (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
1.103%
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
81.988%
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
30.728%
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
0.035
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 DE LA TOUR MAUBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Debt ratio
183.938
239.012
158.493
108.716
105.29
64.447
49.657
1.103
Financial autonomy
30.2
26.909
35.022
42.088
39.159
44.61
44.333
81.988
Repayment capacity
5.693
64.901
2.691
2.151
4.171
1.558
1.309
0.035
Cash flow / Revenue
15.256%
1.828%
34.793%
34.813%
20.076%
32.053%
26.729%
30.728%
Sector positioning
Debt ratio
1.12024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-29 pts over 3 years
In 2024, the debt ratio of HOTEL DE LA TOUR MAUBOURG (1.10) 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
81.99%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of HOTEL DE LA TOUR MAUBOURG (82.0%) 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
0.04 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-23 pts over 3 years
In 2024, the repayment capacity of HOTEL DE LA TOUR MAUBOURG (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 208.99. 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 3.1x. Financial charges are adequately covered by operations.
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
208.988
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
3.108
Liquidity indicators evolution HOTEL DE LA TOUR MAUBOURG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Liquidity ratio
51.778
79.593
174.842
221.632
374.587
273.8
159.159
208.988
Interest coverage
60.031
71.59
6.153
3.66
8.092
3.173
4.793
3.108
Sector positioning
Liquidity ratio
208.992024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good-7 pts over 3 years
In 2024, the liquidity ratio of HOTEL DE LA TOUR MAUBOURG (208.99) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
3.11x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good
In 2024, the interest coverage of HOTEL DE LA TOUR MAUBOURG (3.1x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 22 days of revenue, i.e. 91 k€ to permanently finance. Over 2015-2024, WCR increased by +488%, 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
91 269 €
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
18 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
2 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
22 j
WCR and payment terms evolution HOTEL DE LA TOUR MAUBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2021
2022
2023
2024
Operating WCR
15 512 €
-7 463 €
-47 046 €
-75 968 €
-154 631 €
-412 478 €
-231 181 €
91 269 €
Inventory turnover (days)
2
2
2
2
1
2
2
2
Customer payment term (days)
15
16
12
11
12
10
6
7
Supplier payment term (days)
57
32
27
51
28
23
252
18
Positioning of HOTEL DE LA TOUR MAUBOURG 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 DE LA TOUR MAUBOURG is estimated at
1 831 372 €
(range 570 814€ - 3 423 326€).
With an EBITDA of 551 234€, 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
570k€1831k€3423k€
1 831 372 €Range: 570 814€ - 3 423 326€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
551 234 €×4.8x
Estimation2 632 024 €
614 999€ - 4 533 174€
Revenue Multiple30%
1 463 590 €×0.54x
Estimation795 131 €
395 443€ - 1 822 300€
Net Income Multiple20%
338 014 €×4.1x
Estimation1 384 106 €
723 408€ - 3 050 246€
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 DE LA TOUR MAUBOURG with other companies in the same sector:
Frequently asked questions about HOTEL DE LA TOUR MAUBOURG
What is the revenue of HOTEL DE LA TOUR MAUBOURG ?
The revenue of HOTEL DE LA TOUR MAUBOURG in 2024 is 1.5 M€.
Is HOTEL DE LA TOUR MAUBOURG profitable?
Yes, HOTEL DE LA TOUR MAUBOURG generated a net profit of 338 k€ in 2024.
Where is the headquarters of HOTEL DE LA TOUR MAUBOURG ?
The headquarters of HOTEL DE LA TOUR MAUBOURG is located in PARIS (75007), in the department Paris.
Where to find the tax return of HOTEL DE LA TOUR MAUBOURG ?
The tax return of HOTEL DE LA TOUR MAUBOURG 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 DE LA TOUR MAUBOURG operate?
HOTEL DE LA TOUR MAUBOURG 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