Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-09-27 (36 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75015), Paris
HOTEL GUSTAVE : revenue, balance sheet and financial ratios
HOTEL GUSTAVE is a French company
founded 36 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75015),
this company of category PME
shows in 2020 a revenue of 398 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL GUSTAVE (SIREN 352134209)
Indicator
2023
2022
2020
2019
2018
2016
2015
Revenue
N/C
N/C
398 439 €
1 500 554 €
1 484 989 €
1 172 473 €
733 154 €
Net income
883 632 €
833 716 €
-235 972 €
250 481 €
297 890 €
57 098 €
11 094 €
EBITDA
N/C
N/C
-62 084 €
507 271 €
550 609 €
225 557 €
60 262 €
Net margin
N/C
N/C
-59.2%
16.7%
20.1%
4.9%
1.5%
Revenue and income statement
In 2023, HOTEL GUSTAVE generates positive net income of 884 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 11 k€ -> 884 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
883 632 €
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 22%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 77%. 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
22.051%
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
77.026%
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
2015
2016
2018
2019
2020
2022
2023
Debt ratio
50.925
37.172
12.727
12.362
27.515
18.092
22.051
Financial autonomy
59.659
63.272
79.67
79.315
74.06
75.601
77.026
Repayment capacity
13.531
2.411
0.496
0.527
-6.077
None
None
Cash flow / Revenue
6.634%
17.668%
30.756%
27.854%
-13.412%
None%
None%
Sector positioning
Debt ratio
22.052023
2020
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Good
In 2023, the debt ratio of HOTEL GUSTAVE (22.05) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
77.03%2023
2020
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Excellent
In 2023, the financial autonomy of HOTEL GUSTAVE (77.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-6.08 years2020
2020
Q1: -6.02 years
Med: 0.0 years
Q3: 3.22 years
Excellent
In 2020, the repayment capacity of HOTEL GUSTAVE (-6.08) 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 1275.98. 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
1275.981
Liquidity indicators evolution HOTEL GUSTAVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2022
2023
Liquidity ratio
140.378
117.471
279.58
315.972
463.163
618.408
1275.981
Interest coverage
14.256
7.117
0.748
0.482
-1.856
None
None
Sector positioning
Liquidity ratio
1275.982023
2020
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Excellent
In 2023, the liquidity ratio of HOTEL GUSTAVE (1275.98) 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
-1.86x2020
2020
Q1: -4.81x
Med: 0.0x
Q3: 2.71x
Average
In 2020, the interest coverage of HOTEL GUSTAVE (-1.9x) 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 GUSTAVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2022
2023
Operating WCR
23 849 €
-47 567 €
-56 222 €
-82 711 €
7 738 €
0 €
0 €
Inventory turnover (days)
6
2
2
2
5
0
0
Customer payment term (days)
8
9
12
7
6
0
0
Supplier payment term (days)
63
61
39
39
40
0
0
Positioning of HOTEL GUSTAVE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of HOTEL GUSTAVE is estimated at
3 908 074 €
(range 1 692 590€ - 6 697 430€).
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.
Estimated enterprise value2023
108 transactions
1692k€3908k€6697k€
3 908 074 €Range: 1 692 590€ - 6 697 430€
NAF 5 année 2023
Valuation method used
Net Income Multiple
883 632 €
×
4.4x
=3 908 075 €
Range: 1 692 590€ - 6 697 431€
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 108 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 GUSTAVE with other companies in the same sector:
Yes, HOTEL GUSTAVE generated a net profit of 884 k€ in 2023.
Where is the headquarters of HOTEL GUSTAVE ?
The headquarters of HOTEL GUSTAVE is located in PARIS (75015), in the department Paris.
Where to find the tax return of HOTEL GUSTAVE ?
The tax return of HOTEL GUSTAVE 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 GUSTAVE operate?
HOTEL GUSTAVE 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