Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-03-16 (24 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75015), Paris
HOTEL EIFFEL SEGUR : revenue, balance sheet and financial ratios
HOTEL EIFFEL SEGUR is a French company
founded 24 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL EIFFEL SEGUR (SIREN 442421269)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
1 585 236 €
1 563 604 €
N/C
343 941 €
1 085 098 €
1 034 547 €
970 384 €
885 989 €
Net income
209 401 €
238 585 €
-25 447 €
-296 850 €
2 712 €
26 279 €
38 983 €
63 494 €
EBITDA
357 454 €
356 016 €
-7 738 €
-186 300 €
143 832 €
143 402 €
140 247 €
166 303 €
Net margin
13.2%
15.3%
N/C
-86.3%
0.2%
2.5%
4.0%
7.2%
Revenue and income statement
In 2024, HOTEL EIFFEL SEGUR achieves revenue of 1.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.5%. Vs 2023: +1%. After deducting consumption (28 k€), gross margin stands at 1.6 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 357 k€, representing 22.5% 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 209 k€, i.e. 13.2% 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
1 585 236 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 557 234 €
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
357 454 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
294 846 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
209 401 €
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
22.5%
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.3% 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
32.629%
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
56.488%
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
17.344%
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
1.575
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
2021
2022
2023
2024
Debt ratio
113.615
106.855
94.111
75.061
171.897
15.279
57.532
32.629
Financial autonomy
36.601
36.798
36.715
36.803
20.986
84.867
43.449
56.488
Repayment capacity
15.577
34.311
8.057
6.251
-5.828
-23.21
2.004
1.575
Cash flow / Revenue
7.669%
3.124%
11.292%
11.154%
-37.92%
None%
20.523%
17.344%
Sector positioning
Debt ratio
32.632024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+17 pts over 3 years
In 2024, the debt ratio of HOTEL EIFFEL SEGUR (32.63) 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
56.49%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of HOTEL EIFFEL SEGUR (56.5%) 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
1.57 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+30 pts over 3 years
In 2024, the repayment capacity of HOTEL EIFFEL SEGUR (1.57) 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 84.18. 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 2.3x. 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
84.181
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
2.257
Liquidity indicators evolution HOTEL EIFFEL SEGUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
60.139
78.221
80.668
80.064
98.551
283.976
82.999
84.181
Interest coverage
19.772
19.185
13.114
12.88
-12.507
-229.646
2.968
2.257
Sector positioning
Liquidity ratio
84.182024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-36 pts over 3 years
In 2024, the liquidity ratio of HOTEL EIFFEL SEGUR (84.18) 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
2.26x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good+27 pts over 3 years
In 2024, the interest coverage of HOTEL EIFFEL SEGUR (2.3x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 112 days. Excellent situation: suppliers finance 112 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-20 days): operations structurally generate cash. Notable WCR improvement over the period (-159%), 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
-86 665 €
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
0 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
112 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
1 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
-20 j
WCR and payment terms evolution HOTEL EIFFEL SEGUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
146 746 €
277 442 €
386 124 €
429 004 €
1 070 035 €
0 €
98 069 €
-86 665 €
Inventory turnover (days)
0
1
1
1
2
0
1
1
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
322
308
317
385
664
125
183
112
Positioning of HOTEL EIFFEL SEGUR 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 EIFFEL SEGUR is estimated at
1 283 240 €
(range 417 525€ - 2 439 850€).
With an EBITDA of 357 454€, 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
417k€1283k€2439k€
1 283 240 €Range: 417 525€ - 2 439 850€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
357 454 €×4.8x
Estimation1 706 766 €
398 803€ - 2 939 589€
Revenue Multiple30%
1 585 236 €×0.54x
Estimation861 218 €
428 310€ - 1 973 760€
Net Income Multiple20%
209 401 €×4.1x
Estimation857 459 €
448 154€ - 1 889 639€
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 EIFFEL SEGUR with other companies in the same sector:
Frequently asked questions about HOTEL EIFFEL SEGUR
What is the revenue of HOTEL EIFFEL SEGUR ?
The revenue of HOTEL EIFFEL SEGUR in 2024 is 1.6 M€.
Is HOTEL EIFFEL SEGUR profitable?
Yes, HOTEL EIFFEL SEGUR generated a net profit of 209 k€ in 2024.
Where is the headquarters of HOTEL EIFFEL SEGUR ?
The headquarters of HOTEL EIFFEL SEGUR is located in PARIS (75015), in the department Paris.
Where to find the tax return of HOTEL EIFFEL SEGUR ?
The tax return of HOTEL EIFFEL SEGUR 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 EIFFEL SEGUR operate?
HOTEL EIFFEL SEGUR 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