Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-12-20 (26 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75002), Paris
HOTEL MALTE OPERA : revenue, balance sheet and financial ratios
HOTEL MALTE OPERA is a French company
founded 26 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL MALTE OPERA (SIREN 428750087)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
2015
2014
2013
Revenue
6 518 323 €
6 141 731 €
5 150 126 €
1 929 255 €
887 208 €
4 336 380 €
3 402 528 €
1 289 642 €
2 969 854 €
3 335 042 €
3 299 956 €
Net income
1 975 756 €
1 747 693 €
1 662 535 €
33 062 €
-267 843 €
1 179 892 €
769 050 €
-257 487 €
536 121 €
772 615 €
670 806 €
EBITDA
2 648 961 €
2 554 958 €
2 393 695 €
528 619 €
-91 176 €
2 086 138 €
1 394 677 €
-181 311 €
897 846 €
1 232 920 €
1 255 007 €
Net margin
30.3%
28.5%
32.3%
1.7%
-30.2%
27.2%
22.6%
-20.0%
18.1%
23.2%
20.3%
Revenue and income statement
In 2024, HOTEL MALTE OPERA achieves revenue of 6.5 M€. Over the period 2013-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.4%. Vs 2023: +6%. After deducting consumption (316 k€), gross margin stands at 6.2 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.6 M€, representing 40.6% 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 2.0 M€, i.e. 30.3% 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
6 518 323 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 201 852 €
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
2 648 961 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 369 880 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 975 756 €
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
40.6%
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 1%. 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 73%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 32.0% 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 (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
0.853%
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
72.611%
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
32.01%
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
0.038
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
6.073
3.379
1.547
0.0
26.588
12.773
11.978
20.314
8.798
3.953
0.853
Financial autonomy
71.266
72.466
75.615
76.963
59.442
69.863
72.153
59.733
60.366
65.945
72.611
Repayment capacity
0.351
0.238
0.159
0.0
1.15
0.586
6.0
2.08
0.274
0.149
0.038
Cash flow / Revenue
28.705%
26.595%
22.246%
-12.99%
34.792%
36.944%
16.641%
22.262%
36.65%
32.68%
32.01%
Sector positioning
Debt ratio
0.852024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good
In 2024, the debt ratio of HOTEL MALTE OPERA (0.85) 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
72.61%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of HOTEL MALTE OPERA (72.6%) 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
0.04 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good
In 2024, the repayment capacity of HOTEL MALTE OPERA (0.04) 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 301.80. 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
301.796
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
0.714
Liquidity indicators evolution HOTEL MALTE OPERA
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
301.898
303.698
334.404
212.883
215.947
324.312
358.923
211.348
212.623
242.21
301.796
Interest coverage
1.709
1.442
1.518
-5.569
1.478
0.855
-18.224
2.973
0.593
0.511
0.714
Sector positioning
Liquidity ratio
301.82024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+14 pts over 3 years
In 2024, the liquidity ratio of HOTEL MALTE OPERA (301.80) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.71x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of HOTEL MALTE OPERA (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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 365 days of revenue, i.e. 6.6 M€ to permanently finance. Over 2013-2024, WCR increased by +87%, 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
6 613 751 €
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
9 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
11 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
365 j
WCR and payment terms evolution HOTEL MALTE OPERA
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
3 535 672 €
4 242 507 €
4 678 708 €
2 266 378 €
1 915 351 €
4 235 082 €
4 354 097 €
1 583 764 €
2 919 555 €
4 866 830 €
6 613 751 €
Inventory turnover (days)
0
0
0
1
0
0
0
0
0
0
0
Customer payment term (days)
11
11
6
21
11
9
5
7
6
4
9
Supplier payment term (days)
10
13
14
95
15
12
5
15
22
15
11
Positioning of HOTEL MALTE OPERA 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 MALTE OPERA is estimated at
9 004 553 €
(range 2 851 734€ - 16 892 729€).
With an EBITDA of 2 648 961€, 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
2851k€9004k€16892k€
9 004 553 €Range: 2 851 734€ - 16 892 729€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 648 961 €×4.8x
Estimation12 648 219 €
2 955 385€ - 21 784 219€
Revenue Multiple30%
6 518 323 €×0.54x
Estimation3 541 239 €
1 761 166€ - 8 115 892€
Net Income Multiple20%
1 975 756 €×4.1x
Estimation8 090 361 €
4 228 459€ - 17 829 266€
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 MALTE OPERA with other companies in the same sector:
Frequently asked questions about HOTEL MALTE OPERA
What is the revenue of HOTEL MALTE OPERA ?
The revenue of HOTEL MALTE OPERA in 2024 is 6.5 M€.
Is HOTEL MALTE OPERA profitable?
Yes, HOTEL MALTE OPERA generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of HOTEL MALTE OPERA ?
The headquarters of HOTEL MALTE OPERA is located in PARIS (75002), in the department Paris.
Where to find the tax return of HOTEL MALTE OPERA ?
The tax return of HOTEL MALTE OPERA 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 MALTE OPERA operate?
HOTEL MALTE OPERA 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