HOTEL DES BAINS 70 : revenue, balance sheet and financial ratios
HOTEL DES BAINS 70 is a French company
founded 36 years ago,
specialized in the sector Activités des sociétés holding.
Based in LUXEUIL-LES-BAINS (70300),
this company of category PME
shows in 2020 a revenue of 352 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL DES BAINS 70 (SIREN 351842828)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
352 338 €
532 195 €
414 135 €
386 249 €
382 763 €
Net income
87 457 €
96 871 €
8 363 €
131 917 €
159 521 €
154 592 €
169 204 €
EBITDA
N/C
N/C
-17 175 €
23 846 €
60 679 €
18 899 €
83 382 €
Net margin
N/C
N/C
2.4%
24.8%
38.5%
40.0%
44.2%
Revenue and income statement
In 2023, HOTEL DES BAINS 70 generates positive net income of 87 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 169 k€ -> 87 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 457 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.506%
Financial autonomy (2023)
?
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
65.146%
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
12.184
8.663
6.651
33.792
39.441
29.135
35.506
Financial autonomy
76.204
79.791
79.652
65.563
62.806
68.438
65.146
Repayment capacity
2.538
2.357
1.537
10.483
111.444
None
None
Cash flow / Revenue
45.685%
35.594%
40.139%
23.725%
3.489%
None%
None%
Sector positioning
Debt ratio
35.512023
2020
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average
In 2023, the debt ratio of HOTEL DES BAINS 70 (35.51) 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
65.15%2023
2020
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Good
In 2023, the financial autonomy of HOTEL DES BAINS 70 (65.2%) 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
111.44 years2020
2020
Q1: -0.04 years
Med: 0.09 years
Q3: 4.02 years
Average
In 2020, the repayment capacity of HOTEL DES BAINS 70 (111.44) 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 84.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
84.936
Liquidity indicators evolution HOTEL DES BAINS 70
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
61.346
60.178
47.933
194.268
68.13
136.166
84.936
Interest coverage
29.377
102.82
42.313
51.149
-85.089
None
None
Sector positioning
Liquidity ratio
84.942023
2020
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average
In 2023, the liquidity ratio of HOTEL DES BAINS 70 (84.94) 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
-85.09x2020
2020
Q1: -58.17x
Med: 0.0x
Q3: 0.0x
Average
In 2020, the interest coverage of HOTEL DES BAINS 70 (-85.1x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution HOTEL DES BAINS 70
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
-556 557 €
-380 428 €
-522 079 €
-516 309 €
-598 696 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
38
110
90
70
24
0
0
Supplier payment term (days)
130
88
80
61
46
0
0
Positioning of HOTEL DES BAINS 70 in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of HOTEL DES BAINS 70 is estimated at
815 783 €
(range 148 712€ - 1 210 551€).
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 value2023
63 tx
148k€815k€1210k€
815 783 €Range: 148 712€ - 1 210 551€
NAF 5 année 2023
Valuation method used
Net Income Multiple
87 457 €
×
9.3x
=815 783 €
Range: 148 712€ - 1 210 552€
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 63 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 (Activités des sociétés holding)
Compare HOTEL DES BAINS 70 with other companies in the same sector:
Frequently asked questions about HOTEL DES BAINS 70
What is the revenue of HOTEL DES BAINS 70 ?
The revenue of HOTEL DES BAINS 70 in 2020 is 352 k€.
Is HOTEL DES BAINS 70 profitable?
Yes, HOTEL DES BAINS 70 generated a net profit of 87 k€ in 2023.
Where is the headquarters of HOTEL DES BAINS 70 ?
The headquarters of HOTEL DES BAINS 70 is located in LUXEUIL-LES-BAINS (70300), in the department Haute-Saone.
Where to find the tax return of HOTEL DES BAINS 70 ?
The tax return of HOTEL DES BAINS 70 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 DES BAINS 70 operate?
HOTEL DES BAINS 70 operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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