Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-12-20 (20 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75005), Paris
HOTEL MAXIM QUARTIER LATIN : revenue, balance sheet and financial ratios
HOTEL MAXIM QUARTIER LATIN is a French company
founded 20 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75005),
this company of category PME
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL MAXIM QUARTIER LATIN (SIREN 487735573)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
1 494 068 €
1 795 096 €
1 593 906 €
508 718 €
1 035 683 €
978 069 €
726 536 €
684 805 €
Net income
60 115 €
264 303 €
359 232 €
-132 181 €
18 039 €
25 074 €
-63 744 €
-85 589 €
EBITDA
196 338 €
411 582 €
529 349 €
11 281 €
72 808 €
10 023 €
-97 530 €
-119 205 €
Net margin
4.0%
14.7%
22.5%
-26.0%
1.7%
2.6%
-8.8%
-12.5%
Revenue and income statement
In 2024, HOTEL MAXIM QUARTIER LATIN achieves revenue of 1.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.2%. Significant drop of -17% vs 2023. After deducting consumption (55 k€), gross margin stands at 1.4 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 196 k€, representing 13.1% of revenue. Warning negative scissor effect: despite revenue change (-17%), EBITDA varies by -52%, reducing margin by 9.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 60 k€, i.e. 4.0% 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
1 494 068 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 439 256 €
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
196 338 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
80 293 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 115 €
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
13.1%
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 101%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. 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 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 11.7% 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
100.977%
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
45.943%
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
11.661%
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
7.455
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 MAXIM QUARTIER LATIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
474.448
618.649
582.256
610.103
408.421
201.672
126.624
100.977
Financial autonomy
16.425
12.77
13.608
12.945
18.876
31.078
40.172
45.943
Repayment capacity
175.034
47.183
18.397
14.277
861.379
3.967
4.019
7.455
Cash flow / Revenue
1.7%
6.601%
12.646%
16.87%
0.424%
30.933%
21.656%
11.661%
Sector positioning
Debt ratio
100.982024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-8 pts over 3 years
In 2024, the debt ratio of HOTEL MAXIM QUARTIER LATIN (100.98) 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
45.94%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+12 pts over 3 years
In 2024, the financial autonomy of HOTEL MAXIM QUARTIER LATIN (45.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
7.46 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+8 pts over 3 years
In 2024, the repayment capacity of HOTEL MAXIM QUARTIER LATIN (7.46) 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 279.07. 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 18.0x. Operating income very largely covers interest expenses: high safety margin.
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
279.069
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
18.047
Liquidity indicators evolution HOTEL MAXIM QUARTIER LATIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
427.325
257.381
286.044
210.906
566.467
385.884
282.03
279.069
Interest coverage
-2.453
-5.235
127.287
19.336
173.646
8.434
11.654
18.047
Sector positioning
Liquidity ratio
279.072024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good-9 pts over 3 years
In 2024, the liquidity ratio of HOTEL MAXIM QUARTIER LATIN (279.07) 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
18.05x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of HOTEL MAXIM QUARTIER LATIN (18.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 111 days of revenue, i.e. 460 k€ to permanently finance. Over 2016-2024, WCR increased by +82%, 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
460 113 €
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
2 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
32 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
1 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
111 j
WCR and payment terms evolution HOTEL MAXIM QUARTIER LATIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
253 467 €
170 068 €
264 626 €
299 955 €
440 514 €
509 524 €
626 955 €
460 113 €
Inventory turnover (days)
2
1
1
1
2
1
0
1
Customer payment term (days)
5
7
6
9
9
3
2
2
Supplier payment term (days)
40
44
46
53
41
33
52
32
Positioning of HOTEL MAXIM QUARTIER LATIN 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 MAXIM QUARTIER LATIN is estimated at
761 474 €
(range 256 359€ - 1 473 880€).
With an EBITDA of 196 338€, 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
256k€761k€1473k€
761 474 €Range: 256 359€ - 1 473 880€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
196 338 €×4.8x
Estimation937 472 €
219 050€ - 1 614 622€
Revenue Multiple30%
1 494 068 €×0.54x
Estimation811 689 €
403 678€ - 1 860 247€
Net Income Multiple20%
60 115 €×4.1x
Estimation246 160 €
128 656€ - 542 479€
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 MAXIM QUARTIER LATIN with other companies in the same sector:
Frequently asked questions about HOTEL MAXIM QUARTIER LATIN
What is the revenue of HOTEL MAXIM QUARTIER LATIN ?
The revenue of HOTEL MAXIM QUARTIER LATIN in 2024 is 1.5 M€.
Is HOTEL MAXIM QUARTIER LATIN profitable?
Yes, HOTEL MAXIM QUARTIER LATIN generated a net profit of 60 k€ in 2024.
Where is the headquarters of HOTEL MAXIM QUARTIER LATIN ?
The headquarters of HOTEL MAXIM QUARTIER LATIN is located in PARIS (75005), in the department Paris.
Where to find the tax return of HOTEL MAXIM QUARTIER LATIN ?
The tax return of HOTEL MAXIM QUARTIER LATIN 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 MAXIM QUARTIER LATIN operate?
HOTEL MAXIM QUARTIER LATIN 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