Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-07-01 (12 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: SEDAN (08200), Ardennes
HOTEL LE CHATEAU FORT : revenue, balance sheet and financial ratios
HOTEL LE CHATEAU FORT is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in SEDAN (08200),
this company of category PME
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL LE CHATEAU FORT (SIREN 794224832)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
2 189 744 €
2 179 653 €
1 735 593 €
838 308 €
629 786 €
1 766 120 €
1 975 555 €
1 979 718 €
Net income
90 185 €
138 260 €
87 865 €
-59 997 €
-614 944 €
261 €
3 378 €
-292 260 €
EBITDA
139 130 €
173 127 €
-88 188 €
-90 643 €
-628 217 €
54 004 €
210 957 €
148 351 €
Net margin
4.1%
6.3%
5.1%
-7.2%
-97.6%
0.0%
0.2%
-14.8%
Revenue and income statement
In 2024, HOTEL LE CHATEAU FORT achieves revenue of 2.2 M€. Revenue is growing positively over 8 years (CAGR: +1.3%). Vs 2023: +0%. After deducting consumption (312 k€), gross margin stands at 1.9 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 139 k€, representing 6.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 90 k€, i.e. 4.1% 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
2 189 744 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 877 857 €
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
139 130 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
68 191 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 185 €
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
6.3%
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 78%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
77.591%
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
21.987%
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
7.32%
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
1.198
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 LE CHATEAU FORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
-152.643
0.0
159.149
-92.572
-110.837
1882.792
188.95
77.591
Financial autonomy
-4.717
19.612
12.651
-67.335
-45.071
1.78
13.35
21.987
Repayment capacity
3.736
0.0
-6.911
-0.677
42.108
-8.982
1.62
1.198
Cash flow / Revenue
0.953%
5.081%
-1.393%
-104.71%
0.958%
-2.56%
8.529%
7.32%
Sector positioning
Debt ratio
77.592024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-13 pts over 3 years
In 2024, the debt ratio of HOTEL LE CHATEAU FORT (77.59) 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
21.99%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average+18 pts over 3 years
In 2024, the financial autonomy of HOTEL LE CHATEAU FORT (22.0%) 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
1.2 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+28 pts over 3 years
In 2024, the repayment capacity of HOTEL LE CHATEAU FORT (1.20) 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 101.64. 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 4.0x. 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
101.636
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
4.003
Liquidity indicators evolution HOTEL LE CHATEAU FORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
65.905
82.043
87.315
56.837
85.414
82.259
92.468
101.636
Interest coverage
1.534
0.474
0.0
-0.06
-3.495
-8.237
3.888
4.003
Sector positioning
Liquidity ratio
101.642024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average+8 pts over 3 years
In 2024, the liquidity ratio of HOTEL LE CHATEAU FORT (101.64) 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
4.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good+31 pts over 3 years
In 2024, the interest coverage of HOTEL LE CHATEAU FORT (4.0x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 147 days. Excellent situation: suppliers finance 137 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-3 days): operations structurally generate cash. Over 2016-2024, WCR increased by +59%, requiring additional financing.
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
-15 788 €
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
10 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
147 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
2 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
-3 j
WCR and payment terms evolution HOTEL LE CHATEAU FORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-38 981 €
-17 464 €
75 484 €
43 846 €
8 526 €
-36 066 €
77 988 €
-15 788 €
Inventory turnover (days)
4
1
1
3
4
2
1
2
Customer payment term (days)
9
11
14
12
13
8
6
10
Supplier payment term (days)
109
52
74
157
163
158
177
147
Positioning of HOTEL LE CHATEAU FORT 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 LE CHATEAU FORT is estimated at
762 905 €
(range 293 706€ - 1 552 774€).
With an EBITDA of 139 130€, 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
293k€762k€1552k€
762 905 €Range: 293 706€ - 1 552 774€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
139 130 €×4.8x
Estimation664 316 €
155 224€ - 1 144 161€
Revenue Multiple30%
2 189 744 €×0.54x
Estimation1 189 632 €
591 640€ - 2 726 426€
Net Income Multiple20%
90 185 €×4.1x
Estimation369 291 €
193 011€ - 813 831€
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 LE CHATEAU FORT with other companies in the same sector:
Frequently asked questions about HOTEL LE CHATEAU FORT
What is the revenue of HOTEL LE CHATEAU FORT ?
The revenue of HOTEL LE CHATEAU FORT in 2024 is 2.2 M€.
Is HOTEL LE CHATEAU FORT profitable?
Yes, HOTEL LE CHATEAU FORT generated a net profit of 90 k€ in 2024.
Where is the headquarters of HOTEL LE CHATEAU FORT ?
The headquarters of HOTEL LE CHATEAU FORT is located in SEDAN (08200), in the department Ardennes.
Where to find the tax return of HOTEL LE CHATEAU FORT ?
The tax return of HOTEL LE CHATEAU FORT 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 LE CHATEAU FORT operate?
HOTEL LE CHATEAU FORT 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