Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1994-01-01 (32 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75009), Paris
HOTEL LORETTE : revenue, balance sheet and financial ratios
HOTEL LORETTE is a French company
founded 32 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL LORETTE (SIREN 393520911)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
2013
Revenue
4 402 681 €
N/C
3 791 874 €
1 238 996 €
538 044 €
3 319 620 €
2 784 057 €
2 218 281 €
2 590 887 €
2 887 295 €
2 896 499 €
Net income
1 006 335 €
1 292 411 €
1 089 753 €
-174 365 €
-289 832 €
592 198 €
275 803 €
39 087 €
378 732 €
530 268 €
452 769 €
EBITDA
1 486 852 €
N/C
1 583 551 €
46 096 €
-281 263 €
1 051 604 €
697 867 €
419 744 €
792 964 €
1 066 808 €
1 142 218 €
Net margin
22.9%
N/C
28.7%
-14.1%
-53.9%
17.8%
9.9%
1.8%
14.6%
18.4%
15.6%
Revenue and income statement
In 2024, HOTEL LORETTE achieves revenue of 4.4 M€. Revenue is growing positively over 11 years (CAGR: +3.9%). After deducting consumption (259 k€), gross margin stands at 4.1 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 33.8% 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 1.0 M€, i.e. 22.9% 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
4 402 681 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 143 698 €
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
1 486 852 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 276 174 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 006 335 €
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
33.8%
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 0%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 26.4% 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
0.0%
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
84.012%
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
26.38%
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
0.0
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
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
133.62
62.857
53.966
58.826
86.953
283.498
366.023
453.906
100.396
4.917
0.0
Financial autonomy
40.758
55.172
59.453
57.608
47.468
23.164
19.947
16.949
40.159
70.187
84.012
Repayment capacity
3.203
2.102
2.717
4.686
3.749
4.726
-44.771
226.701
1.689
None
0.0
Cash flow / Revenue
31.77%
28.337%
23.883%
17.849%
20.241%
23.688%
-17.719%
1.743%
33.563%
None%
26.38%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent-37 pts over 3 years
In 2024, the debt ratio of HOTEL LORETTE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
84.01%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+17 pts over 3 years
In 2024, the financial autonomy of HOTEL LORETTE (84.0%) 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
0.0 years2024
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-25 pts over 2 years
In 2024, the repayment capacity of HOTEL LORETTE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 88.72. 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 0.1x. 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
88.716
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
0.132
Liquidity indicators evolution HOTEL LORETTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
114.017
21.717
132.669
116.989
80.884
174.885
194.761
361.568
54.332
18.482
88.716
Interest coverage
1.52
1.21
1.395
7.588
4.04
2.689
-10.649
68.268
1.751
None
0.132
Sector positioning
Liquidity ratio
88.722024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average+6 pts over 3 years
In 2024, the liquidity ratio of HOTEL LORETTE (88.72) 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
0.13x2024
2022
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-24 pts over 2 years
In 2024, the interest coverage of HOTEL LORETTE (0.1x) 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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. Favorable situation: supplier credit is longer than customer credit by 2 days. WCR is negative (-33 days): operations structurally generate cash. Notable WCR improvement over the period (-4321%), 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
-398 531 €
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
8 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
10 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
0 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
-33 j
WCR and payment terms evolution HOTEL LORETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
9 443 €
-346 129 €
-51 144 €
-5 546 €
-398 148 €
-411 732 €
-34 031 €
-469 356 €
-1 066 540 €
0 €
-398 531 €
Inventory turnover (days)
0
0
0
1
1
1
0
1
0
0
0
Customer payment term (days)
16
8
6
15
12
9
4
6
5
0
8
Supplier payment term (days)
16
16
17
29
14
12
120
35
25
0
10
Positioning of HOTEL LORETTE 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 LORETTE is estimated at
5 091 410 €
(range 1 617 033€ - 9 574 457€).
With an EBITDA of 1 486 852€, 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
1617k€5091k€9574k€
5 091 410 €Range: 1 617 033€ - 9 574 457€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 486 852 €×4.8x
Estimation7 099 398 €
1 658 847€ - 12 227 401€
Revenue Multiple30%
4 402 681 €×0.54x
Estimation2 391 864 €
1 189 547€ - 5 481 729€
Net Income Multiple20%
1 006 335 €×4.1x
Estimation4 120 758 €
2 153 731€ - 9 081 189€
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 LORETTE with other companies in the same sector:
Yes, HOTEL LORETTE generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of HOTEL LORETTE ?
The headquarters of HOTEL LORETTE is located in PARIS (75009), in the department Paris.
Where to find the tax return of HOTEL LORETTE ?
The tax return of HOTEL LORETTE 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 LORETTE operate?
HOTEL LORETTE 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