Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-07-17 (25 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: TOURCOING (59200), Nord
HOTEL DE TOURCOING : revenue, balance sheet and financial ratios
HOTEL DE TOURCOING is a French company
founded 25 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in TOURCOING (59200),
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 DE TOURCOING (SIREN 432280550)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 204 099 €
136 195 €
39 369 €
591 036 €
332 583 €
1 588 665 €
1 678 349 €
1 651 818 €
1 707 763 €
Net income
-587 238 €
-184 431 €
658 336 €
-28 393 €
-497 217 €
-57 597 €
46 024 €
41 854 €
-14 063 €
EBITDA
-480 229 €
-214 119 €
-43 587 €
62 212 €
-162 774 €
109 122 €
151 304 €
123 455 €
83 989 €
Net margin
-48.8%
-135.4%
1672.2%
-4.8%
-149.5%
-3.6%
2.7%
2.5%
-0.8%
Revenue and income statement
In 2024, HOTEL DE TOURCOING achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -4.3%). Vs 2023, growth of +784% (136 k€ -> 1.2 M€). After deducting consumption (223 k€), gross margin stands at 982 k€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -480 k€, representing -39.9% of revenue. Positive scissor effect: EBITDA margin improves by +117.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -587 k€ (-48.8% 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
1 204 099 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
981 557 €
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
-480 229 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-587 084 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-587 238 €
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
-39.9%
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. 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
55.414%
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
54.842%
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
-40.285%
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
-1.221
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
33.785
38.725
28.603
24.757
55.958
41.943
0.528
39.445
55.414
Financial autonomy
65.513
64.547
69.565
71.74
60.225
64.614
95.912
65.167
54.842
Repayment capacity
5.51
4.644
3.179
4.12
-3.339
9.164
-0.547
-3.574
-1.221
Cash flow / Revenue
5.831%
8.681%
9.461%
6.459%
-47.615%
6.927%
-45.058%
-134.208%
-40.285%
Sector positioning
Debt ratio
55.412024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+31 pts over 3 years
In 2024, the debt ratio of HOTEL DE TOURCOING (55.41) 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
54.84%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of HOTEL DE TOURCOING (54.8%) 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
-1.22 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 TOURCOING (-1.22) 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 384.45. 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
384.451
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
-6.331
Liquidity indicators evolution HOTEL DE TOURCOING
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
65.992
99.506
90.002
104.569
113.76
70.983
2765.597
728.953
384.451
Interest coverage
15.208
9.087
6.01
5.328
-3.636
10.68
0.0
-9.159
-6.331
Sector positioning
Liquidity ratio
384.452024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of HOTEL DE TOURCOING (384.45) 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
-6.33x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of HOTEL DE TOURCOING (-6.3x) 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: 38 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 299 days of revenue, i.e. 999 k€ to permanently finance. Over 2016-2024, WCR increased by +1885%, 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
999 210 €
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
38 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
42 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
6 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
299 j
WCR and payment terms evolution HOTEL DE TOURCOING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
50 328 €
143 114 €
93 534 €
105 980 €
109 895 €
20 137 €
1 839 334 €
1 654 265 €
999 210 €
Inventory turnover (days)
10
7
8
9
36
24
0
27
6
Customer payment term (days)
7
11
9
11
4
12
0
79
38
Supplier payment term (days)
56
60
48
54
30
48
61
255
42
Positioning of HOTEL DE TOURCOING 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 TOURCOING is estimated at
654 156 €
(range 325 331€ - 1 499 210€).
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
325k€654k€1499k€
654 156 €Range: 325 331€ - 1 499 210€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 204 099 €
×
0.54x
=654 156 €
Range: 325 332€ - 1 499 210€
Only this financial indicator is available for this company.
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 TOURCOING with other companies in the same sector:
Frequently asked questions about HOTEL DE TOURCOING
What is the revenue of HOTEL DE TOURCOING ?
The revenue of HOTEL DE TOURCOING in 2024 is 1.2 M€.
Is HOTEL DE TOURCOING profitable?
HOTEL DE TOURCOING recorded a net loss in 2024.
Where is the headquarters of HOTEL DE TOURCOING ?
The headquarters of HOTEL DE TOURCOING is located in TOURCOING (59200), in the department Nord.
Where to find the tax return of HOTEL DE TOURCOING ?
The tax return of HOTEL DE TOURCOING 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 TOURCOING operate?
HOTEL DE TOURCOING 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