Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-07-25 (12 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75008), Paris
HOTEL MONSIEUR : revenue, balance sheet and financial ratios
HOTEL MONSIEUR is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75008),
this company of category PME
shows in 2019 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL MONSIEUR (SIREN 794495523)
Indicator
2022
2019
2018
2017
2016
Revenue
N/C
1 834 594 €
1 779 345 €
1 609 685 €
1 473 812 €
Net income
625 079 €
79 499 €
49 257 €
-160 811 €
-334 774 €
EBITDA
N/C
472 707 €
475 542 €
281 810 €
135 255 €
Net margin
N/C
4.3%
2.8%
-10.0%
-22.7%
Revenue and income statement
In 2022, HOTEL MONSIEUR generates positive net income of 625 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
625 079 €
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 298%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
298.26%
Financial autonomy (2022)
?
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
23.503%
Asset age ratio (2022)
?
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
2016
2017
2018
2019
2022
Debt ratio
-345.966
-352.059
-356.738
-363.617
298.26
Financial autonomy
-26.909
-31.706
-34.228
-33.167
23.503
Repayment capacity
-28.836
105.362
19.461
15.603
None
Cash flow / Revenue
-9.199%
2.609%
12.604%
14.761%
None%
Sector positioning
Debt ratio
298.262022
2018
2019
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Average+50 pts over 3 years
In 2022, the debt ratio of HOTEL MONSIEUR (298.26) 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
23.5%2022
2018
2019
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Average+20 pts over 3 years
In 2022, the financial autonomy of HOTEL MONSIEUR (23.5%) 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
15.6 years2019
2018
2019
Q1: 0.0 years
Med: 0.81 years
Q3: 4.6 years
Average
In 2019, the repayment capacity of HOTEL MONSIEUR (15.60) 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 148.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
148.6
Liquidity indicators evolution HOTEL MONSIEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
Liquidity ratio
23.267
28.782
51.022
45.62
148.6
Interest coverage
88.519
39.862
22.954
19.316
None
Sector positioning
Liquidity ratio
148.62022
2018
2019
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Average+18 pts over 3 years
In 2022, the liquidity ratio of HOTEL MONSIEUR (148.60) 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
19.32x2019
2018
2019
Q1: 0.0x
Med: 1.03x
Q3: 6.81x
Excellent
In 2019, the interest coverage of HOTEL MONSIEUR (19.3x) 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.
Operating WCR (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 MONSIEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
Operating WCR
-876 962 €
-91 414 €
11 708 €
48 984 €
0 €
Inventory turnover (days)
0
1
1
1
0
Customer payment term (days)
2
9
14
7
0
Supplier payment term (days)
83
127
89
79
0
Positioning of HOTEL MONSIEUR in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 164 transactions of similar company sales
in 2022,
the value of HOTEL MONSIEUR is estimated at
2 725 110 €
(range 1 331 832€ - 5 872 695€).
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 value2022
164 transactions
1331k€2725k€5872k€
2 725 110 €Range: 1 331 832€ - 5 872 695€
NAF 5 année 2022
Valuation method used
Net Income Multiple
625 079 €
×
4.4x
=2 725 110 €
Range: 1 331 833€ - 5 872 696€
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 164 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 MONSIEUR with other companies in the same sector:
Yes, HOTEL MONSIEUR generated a net profit of 625 k€ in 2022.
Where is the headquarters of HOTEL MONSIEUR ?
The headquarters of HOTEL MONSIEUR is located in PARIS (75008), in the department Paris.
Where to find the tax return of HOTEL MONSIEUR ?
The tax return of HOTEL MONSIEUR 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 MONSIEUR operate?
HOTEL MONSIEUR 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