HOTEL DE PORTICCIO : revenue, balance sheet and financial ratios
HOTEL DE PORTICCIO is a French company
founded 45 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in GROSSETO-PRUGNA (20166),
this company of category GE
shows in 2024 a revenue of 9.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL DE PORTICCIO (SIREN 321760456)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2014
2013
Revenue
9 685 012 €
8 476 988 €
9 073 184 €
8 125 792 €
5 130 176 €
10 229 575 €
10 421 355 €
10 580 891 €
9 908 475 €
8 884 298 €
8 369 357 €
Net income
-1 322 158 €
-1 486 806 €
-155 759 €
-1 064 368 €
-2 912 953 €
-1 107 888 €
-4 194 317 €
-352 473 €
-620 089 €
-702 559 €
-772 553 €
EBITDA
299 047 €
16 441 €
995 058 €
851 512 €
-693 478 €
740 624 €
1 477 079 €
1 788 451 €
1 338 313 €
740 839 €
529 497 €
Net margin
-13.7%
-17.5%
-1.7%
-13.1%
-56.8%
-10.8%
-40.2%
-3.3%
-6.3%
-7.9%
-9.2%
Revenue and income statement
In 2024, HOTEL DE PORTICCIO achieves revenue of 9.7 M€. Revenue is growing positively over 11 years (CAGR: +1.3%). Vs 2023, growth of +14% (8.5 M€ -> 9.7 M€). After deducting consumption (1.1 M€), gross margin stands at 8.6 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 299 k€, representing 3.1% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.3 M€ (-13.7% 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
9 685 012 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 611 247 €
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
299 047 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 234 103 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 322 158 €
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
3.1%
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 2%. 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 46%. 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
1.749%
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
46.17%
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
-3.158%
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
-0.323
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2.853
-0.628
-0.136
-0.084
0.03
0.029
0.038
0.111
0.028
0.982
1.749
Financial autonomy
-32.459
-38.946
-17.486
-19.314
83.23
66.882
70.211
70.198
70.427
56.764
46.17
Repayment capacity
-0.065
-0.073
0.014
0.004
0.006
0.024
-0.004
0.026
0.004
-0.143
-0.323
Cash flow / Revenue
-3.133%
-1.254%
3.503%
7.075%
6.289%
1.495%
-18.013%
4.409%
5.932%
-5.641%
-3.158%
Sector positioning
Debt ratio
1.752024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good
In 2024, the debt ratio of HOTEL DE PORTICCIO (1.75) 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
46.17%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good-12 pts over 3 years
In 2024, the financial autonomy of HOTEL DE PORTICCIO (46.2%) 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
-0.32 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of HOTEL DE PORTICCIO (-0.32) 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 11.15. 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 49.4x. 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
11.148
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
49.373
Liquidity indicators evolution HOTEL DE PORTICCIO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
14.337
14.403
4.931
6.13
89.821
82.99
34.333
26.871
23.393
13.16
11.148
Interest coverage
9.198
9.431
7.081
5.33
5.051
0.87
-1.344
0.292
0.51
449.419
49.373
Sector positioning
Liquidity ratio
11.152024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of HOTEL DE PORTICCIO (11.15) 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
49.37x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent+42 pts over 3 years
In 2024, the interest coverage of HOTEL DE PORTICCIO (49.4x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Excellent situation: suppliers finance 62 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-174 days): operations structurally generate cash. Notable WCR improvement over the period (-45%), 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
-4 688 805 €
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
67 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
5 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
-174 j
WCR and payment terms evolution HOTEL DE PORTICCIO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 243 795 €
-4 719 961 €
-22 036 250 €
-22 128 875 €
547 121 €
2 846 175 €
-608 234 €
-771 950 €
-1 613 121 €
-3 530 242 €
-4 688 805 €
Inventory turnover (days)
4
3
4
3
4
6
8
4
4
5
5
Customer payment term (days)
5
6
4
4
4
3
1
1
0
1
5
Supplier payment term (days)
38
49
39
39
68
277
178
118
66
61
67
Positioning of HOTEL DE PORTICCIO 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 PORTICCIO is estimated at
2 865 535 €
(range 1 189 811€ - 6 059 055€).
With an EBITDA of 299 047€, 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
1189k€2865k€6059k€
2 865 535 €Range: 1 189 811€ - 6 059 055€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
299 047 €×4.8x
Estimation1 427 885 €
333 640€ - 2 459 268€
Revenue Multiple30%
9 685 012 €×0.54x
Estimation5 261 620 €
2 616 764€ - 12 058 701€
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 PORTICCIO with other companies in the same sector:
Frequently asked questions about HOTEL DE PORTICCIO
What is the revenue of HOTEL DE PORTICCIO ?
The revenue of HOTEL DE PORTICCIO in 2024 is 9.7 M€.
Is HOTEL DE PORTICCIO profitable?
HOTEL DE PORTICCIO recorded a net loss in 2024.
Where is the headquarters of HOTEL DE PORTICCIO ?
The headquarters of HOTEL DE PORTICCIO is located in GROSSETO-PRUGNA (20166).
Where to find the tax return of HOTEL DE PORTICCIO ?
The tax return of HOTEL DE PORTICCIO 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 PORTICCIO operate?
HOTEL DE PORTICCIO 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