HOTEL GRANDES ROUSSES : revenue, balance sheet and financial ratios
HOTEL GRANDES ROUSSES is a French company
founded 21 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in HUEZ (38750),
this company of category PME
shows in 2024 a revenue of 8.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL GRANDES ROUSSES (SIREN 479032468)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
8 458 548 €
7 492 744 €
2 941 557 €
4 743 137 €
3 457 267 €
2 543 026 €
2 662 233 €
N/C
Net income
-2 552 341 €
-760 154 €
-1 855 619 €
-1 008 365 €
-702 049 €
-763 072 €
-541 548 €
203 469 €
EBITDA
-851 239 €
801 771 €
-520 791 €
606 621 €
451 966 €
300 741 €
365 709 €
-1 519 175 €
Net margin
-30.2%
-10.1%
-63.1%
-21.3%
-20.3%
-30.0%
-20.3%
N/C
Revenue and income statement
In 2024, HOTEL GRANDES ROUSSES achieves revenue of 8.5 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.0%. Vs 2022, growth of +13% (7.5 M€ -> 8.5 M€). After deducting consumption (941 k€), gross margin stands at 7.5 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 -851 k€, representing -10.1% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -206%, reducing margin by 20.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.6 M€ (-30.2% 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
8 458 548 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 517 100 €
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
-851 239 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 513 248 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 552 341 €
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
-10.1%
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 349%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
349.088%
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
18.117%
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
-11.081%
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
-11.98
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL GRANDES ROUSSES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
170.29
842.367
315.44
619.183
1213.831
162.356
161.816
349.088
Financial autonomy
31.238
9.284
20.872
11.662
6.583
35.542
36.12
18.117
Repayment capacity
7.891
49.444
105.636
61.413
76.207
-15.727
-13.371
-11.98
Cash flow / Revenue
457.959%
3.405%
2.859%
5.159%
3.942%
-26.876%
-11.958%
-11.081%
Sector positioning
Debt ratio
349.092024
2021
2022
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of HOTEL GRANDES ROUSSES (349.09) 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
18.12%2024
2021
2022
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-19 pts over 3 years
In 2024, the financial autonomy of HOTEL GRANDES ROUSSES (18.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-11.98 years2024
2021
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of HOTEL GRANDES ROUSSES (-11.98) 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 13.03. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
13.031
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
0.734
Liquidity indicators evolution HOTEL GRANDES ROUSSES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
45.794
45.024
42.323
37.777
89.503
111.187
26.113
13.031
Interest coverage
-0.002
17.061
439.292
42.253
42.898
-62.459
30.341
0.734
Sector positioning
Liquidity ratio
13.032024
2021
2022
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-8 pts over 3 years
In 2024, the liquidity ratio of HOTEL GRANDES ROUSSES (13.03) 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
0.73x2024
2021
2022
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average+12 pts over 3 years
In 2024, the interest coverage of HOTEL GRANDES ROUSSES (0.7x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Excellent situation: suppliers finance 108 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-64 days): operations structurally generate 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
-1 503 422 €
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
3 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
111 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
-64 j
WCR and payment terms evolution HOTEL GRANDES ROUSSES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
0 €
-141 631 €
-126 999 €
-253 176 €
-436 321 €
-801 221 €
-745 453 €
-1 503 422 €
Inventory turnover (days)
0
0
2
1
3
2
3
6
Customer payment term (days)
0
11
8
7
9
12
3
3
Supplier payment term (days)
83
85
269
348
113
47
26
111
Positioning of HOTEL GRANDES ROUSSES 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 GRANDES ROUSSES is estimated at
4 595 313 €
(range 2 285 389€ - 10 531 644€).
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
2285k€4595k€10531k€
4 595 313 €Range: 2 285 389€ - 10 531 644€
NAF 5 année 2024
Valuation method used
Revenue Multiple
8 458 548 €
×
0.54x
=4 595 313 €
Range: 2 285 389€ - 10 531 644€
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 GRANDES ROUSSES with other companies in the same sector:
Frequently asked questions about HOTEL GRANDES ROUSSES
What is the revenue of HOTEL GRANDES ROUSSES ?
The revenue of HOTEL GRANDES ROUSSES in 2024 is 8.5 M€.
Is HOTEL GRANDES ROUSSES profitable?
HOTEL GRANDES ROUSSES recorded a net loss in 2024.
Where is the headquarters of HOTEL GRANDES ROUSSES ?
The headquarters of HOTEL GRANDES ROUSSES is located in HUEZ (38750), in the department Isere.
Where to find the tax return of HOTEL GRANDES ROUSSES ?
The tax return of HOTEL GRANDES ROUSSES 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 GRANDES ROUSSES operate?
HOTEL GRANDES ROUSSES 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