Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-04 (18 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75008), Paris
HOTEL GEORGE WASHINGTON : revenue, balance sheet and financial ratios
HOTEL GEORGE WASHINGTON is a French company
founded 18 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75008),
this company of category PME
shows in 2021 a revenue of 816 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL GEORGE WASHINGTON (SIREN 500311147)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
816 333 €
379 758 €
1 178 502 €
1 389 410 €
1 251 293 €
1 090 276 €
Net income
-17 854 €
-336 306 €
26 018 €
-103 443 €
137 160 €
137 929 €
EBITDA
160 708 €
-118 532 €
289 400 €
386 638 €
323 517 €
299 878 €
Net margin
-2.2%
-88.6%
2.2%
-7.4%
11.0%
12.7%
Revenue and income statement
In 2021, HOTEL GEORGE WASHINGTON achieves revenue of 816 k€. Revenue is declining over the period 2016-2021 (CAGR: -5.6%). Vs 2020, growth of +115% (380 k€ -> 816 k€). After deducting consumption (33 k€), gross margin stands at 783 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 161 k€, representing 19.7% of revenue. Positive scissor effect: EBITDA margin improves by +50.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -18 k€ (-2.2% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
816 333 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
782 963 €
EBITDA (2021)
?
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
160 708 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-14 239 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-17 854 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.0%
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 114%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 16.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 15.0% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
114.153%
Financial autonomy (2021)
?
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
40.73%
Cash flow / Revenue (2021)
?
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
14.995%
Repayment capacity (2021)
?
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
16.717
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL GEORGE WASHINGTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
259.172
219.627
222.671
86.916
114.309
114.153
Financial autonomy
24.83
28.017
27.576
46.881
41.219
40.73
Repayment capacity
11.472
10.865
8.005
7.162
-19.253
16.717
Cash flow / Revenue
27.378%
23.559%
27.126%
22.703%
-26.345%
14.995%
Sector positioning
Debt ratio
114.152021
2019
2020
2021
Q1: 0.0
Med: 41.15
Q3: 182.48
Average
In 2021, the debt ratio of HOTEL GEORGE WASHINGTON (114.15) 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
40.73%2021
2019
2020
2021
Q1: 0.08%
Med: 25.93%
Q3: 55.61%
Good
In 2021, the financial autonomy of HOTEL GEORGE WASHINGTON (40.7%) 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
16.72 years2021
2019
2020
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Average
In 2021, the repayment capacity of HOTEL GEORGE WASHINGTON (16.72) 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 133.93. 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 54.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
133.931
Interest coverage (2021)
?
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
54.811
Liquidity indicators evolution HOTEL GEORGE WASHINGTON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
79.079
91.333
102.982
100.217
122.556
133.931
Interest coverage
27.286
25.244
20.083
20.187
-26.001
54.811
Sector positioning
Liquidity ratio
133.932021
2019
2020
2021
Q1: 80.04
Med: 181.6
Q3: 371.28
Average
In 2021, the liquidity ratio of HOTEL GEORGE WASHINGTON (133.93) 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
54.81x2021
2019
2020
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Excellent
In 2021, the interest coverage of HOTEL GEORGE WASHINGTON (54.8x) 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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 371 days. Excellent situation: suppliers finance 336 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. Overall, WCR represents 226 days of revenue, i.e. 512 k€ to permanently finance. Over 2016-2021, WCR increased by +174%, requiring additional financing.
Operating WCR (2021)
?
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
511 857 €
Customer credit (2021)
?
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
35 j
Supplier credit (2021)
?
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
371 j
Inventory turnover (2021)
?
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 (2021)
?
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
226 j
WCR and payment terms evolution HOTEL GEORGE WASHINGTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
187 135 €
120 925 €
198 297 €
216 243 €
395 564 €
511 857 €
Inventory turnover (days)
0
1
1
1
3
1
Customer payment term (days)
44
23
24
24
31
35
Supplier payment term (days)
270
193
190
217
393
371
Positioning of HOTEL GEORGE WASHINGTON in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of HOTEL GEORGE WASHINGTON is estimated at
1 209 232 €
(range 882 904€ - 1 854 764€).
With an EBITDA of 160 708€, the sector multiple of 8.4x is applied.
The price/revenue ratio is 1.20x
(premium valuation).
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 value2021
98 tx
882k€1209k€1854k€
1 209 232 €Range: 882 904€ - 1 854 764€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
160 708 €×8.4x
Estimation1 344 652 €
1 117 347€ - 2 036 013€
Revenue Multiple30%
816 333 €×1.20x
Estimation983 533 €
492 166€ - 1 552 685€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 GEORGE WASHINGTON with other companies in the same sector:
Frequently asked questions about HOTEL GEORGE WASHINGTON
What is the revenue of HOTEL GEORGE WASHINGTON ?
The revenue of HOTEL GEORGE WASHINGTON in 2021 is 816 k€.
Is HOTEL GEORGE WASHINGTON profitable?
HOTEL GEORGE WASHINGTON recorded a net loss in 2021.
Where is the headquarters of HOTEL GEORGE WASHINGTON ?
The headquarters of HOTEL GEORGE WASHINGTON is located in PARIS (75008), in the department Paris.
Where to find the tax return of HOTEL GEORGE WASHINGTON ?
The tax return of HOTEL GEORGE WASHINGTON 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 GEORGE WASHINGTON operate?
HOTEL GEORGE WASHINGTON 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