Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-06-02 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: NICE (06000), Alpes-Maritimes
HOTEL MONSIGNY : revenue, balance sheet and financial ratios
HOTEL MONSIGNY is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NICE (06000),
this company of category PME
shows in 2025 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL MONSIGNY (SIREN 811759034)
Indicator
2025
2024
2023
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 612 010 €
4 812 414 €
1 112 332 €
3 933 523 €
2 938 568 €
1 014 826 €
1 626 901 €
2 905 595 €
3 260 543 €
2 291 798 €
1 752 334 €
Net income
648 171 €
821 906 €
1 946 €
68 186 €
36 169 €
-58 845 €
-231 892 €
90 329 €
157 878 €
87 245 €
70 189 €
EBITDA
1 116 190 €
961 762 €
11 421 €
254 787 €
-144 117 €
-271 974 €
-140 630 €
342 509 €
271 399 €
157 301 €
111 526 €
Net margin
11.5%
17.1%
0.2%
1.7%
1.2%
-5.8%
-14.3%
3.1%
4.8%
3.8%
4.0%
Revenue and income statement
In 2025, HOTEL MONSIGNY achieves revenue of 5.6 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.8%. Vs 2024, growth of +17% (4.8 M€ -> 5.6 M€). After deducting consumption (1.4 M€), gross margin stands at 4.2 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 19.9% 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 648 k€, i.e. 11.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 612 010 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 211 259 €
EBITDA (2025)
?
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
1 116 190 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
934 763 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
648 171 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.9%
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 180%. 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 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 14.8% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
180.33%
Financial autonomy (2025)
?
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
23.154%
Cash flow / Revenue (2025)
?
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
14.823%
Repayment capacity (2025)
?
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
3.688
Asset age ratio (2025)
?
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
2020
2021
2022
2023
2023
2024
2025
Debt ratio
55.451
22.864
495.41
414.393
1254.577
2205.595
1545.035
958.815
904.992
307.164
180.33
Financial autonomy
11.042
17.142
11.57
12.874
4.919
2.642
3.656
5.2
5.277
16.905
23.154
Repayment capacity
0.456
0.358
8.181
13.836
-9.124
-9.729
-13.048
10.275
86.665
3.333
3.688
Cash flow / Revenue
5.562%
4.664%
6.107%
4.358%
-16.686%
-18.868%
-6.359%
5.439%
2.165%
20.09%
14.823%
Sector positioning
Debt ratio
180.332025
2023
2024
2025
Q1: 1.64
Med: 30.37
Q3: 112.14
Average
In 2025, the debt ratio of HOTEL MONSIGNY (180.33) 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
23.15%2025
2023
2024
2025
Q1: 10.29%
Med: 39.41%
Q3: 64.73%
Average+8 pts over 3 years
In 2025, the financial autonomy of HOTEL MONSIGNY (23.1%) 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
3.69 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.71 years
Q3: 3.85 years
Average
In 2025, the repayment capacity of HOTEL MONSIGNY (3.69) 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 147.53. 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 9.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
147.535
Interest coverage (2025)
?
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
9.215
Liquidity indicators evolution HOTEL MONSIGNY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2023
2024
2025
Liquidity ratio
69.79
89.748
172.332
149.052
166.821
111.269
103.873
98.578
97.706
131.955
147.535
Interest coverage
0.62
0.583
8.042
9.152
-113.629
-7.56
-30.799
15.114
96.979
3.764
9.215
Sector positioning
Liquidity ratio
147.532025
2023
2024
2025
Q1: 71.69
Med: 152.66
Q3: 307.39
Average+17 pts over 3 years
In 2025, the liquidity ratio of HOTEL MONSIGNY (147.53) 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
9.21x2025
2023
2024
2025
Q1: 0.0x
Med: 1.38x
Q3: 8.59x
Excellent
In 2025, the interest coverage of HOTEL MONSIGNY (9.2x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 201 days. Excellent situation: suppliers finance 192 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. Overall, WCR represents 198 days of revenue, i.e. 3.1 M€ to permanently finance. Over 2016-2025, WCR increased by +21639%, requiring additional financing.
Operating WCR (2025)
?
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
3 079 871 €
Customer credit (2025)
?
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 (2025)
?
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
201 j
Inventory turnover (2025)
?
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 (2025)
?
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
198 j
WCR and payment terms evolution HOTEL MONSIGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2023
2024
2025
Operating WCR
-14 299 €
188 317 €
944 579 €
1 175 023 €
1 441 727 €
843 188 €
1 266 346 €
1 322 490 €
1 348 391 €
1 785 983 €
3 079 871 €
Inventory turnover (days)
2
2
3
3
3
5
3
3
6
2
2
Customer payment term (days)
21
23
87
116
204
71
54
33
36
20
9
Supplier payment term (days)
93
130
73
139
249
379
216
195
676
202
201
Positioning of HOTEL MONSIGNY in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 114 transactions of similar company sales
in 2025,
the value of HOTEL MONSIGNY is estimated at
4 171 450 €
(range 1 498 873€ - 8 176 034€).
With an EBITDA of 1 116 190€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.43x
(conservative valuation).
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 value2025
114 transactions
1498k€4171k€8176k€
4 171 450 €Range: 1 498 873€ - 8 176 034€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 116 190 €×4.9x
Estimation5 422 435 €
1 993 410€ - 8 688 770€
Revenue Multiple30%
5 612 010 €×0.43x
Estimation2 423 071 €
1 079 332€ - 5 382 854€
Net Income Multiple20%
648 171 €×5.7x
Estimation3 666 560 €
891 842€ - 11 083 966€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 114 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 MONSIGNY with other companies in the same sector:
Yes, HOTEL MONSIGNY generated a net profit of 648 k€ in 2025.
Where is the headquarters of HOTEL MONSIGNY ?
The headquarters of HOTEL MONSIGNY is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of HOTEL MONSIGNY ?
The tax return of HOTEL MONSIGNY 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 MONSIGNY operate?
HOTEL MONSIGNY 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