Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75005), Paris
HOTEL PARC ST SEVERIN : revenue, balance sheet and financial ratios
HOTEL PARC ST SEVERIN is a French company
founded 69 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75005),
this company of category ETI
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL PARC ST SEVERIN (SIREN 572155521)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 596 370 €
2 578 082 €
2 159 492 €
524 919 €
268 012 €
1 700 924 €
1 621 912 €
1 515 723 €
1 474 072 €
Net income
734 924 €
735 060 €
685 550 €
3 562 €
-327 448 €
306 885 €
249 064 €
114 722 €
137 258 €
EBITDA
1 017 195 €
981 851 €
852 502 €
83 516 €
-155 529 €
516 852 €
334 142 €
267 707 €
371 647 €
Net margin
28.3%
28.5%
31.7%
0.7%
-122.2%
18.0%
15.4%
7.6%
9.3%
Revenue and income statement
In 2024, HOTEL PARC ST SEVERIN achieves revenue of 2.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Vs 2023: +1%. After deducting consumption (99 k€), gross margin stands at 2.5 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 1.0 M€, representing 39.2% 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 735 k€, i.e. 28.3% 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
2 596 370 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 497 382 €
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
1 017 195 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
931 420 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
734 924 €
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
39.2%
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 24%. 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 54%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 31.2% 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
24.43%
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
53.962%
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
31.167%
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
0.294
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 PARC ST SEVERIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
3.736
6.653
195.525
249.008
66.698
52.188
24.43
Financial autonomy
54.504
52.748
58.72
50.372
23.816
20.362
48.614
51.05
53.962
Repayment capacity
0.0
0.0
0.135
0.091
-2.714
6.866
0.808
0.653
0.294
Cash flow / Revenue
21.013%
15.397%
15.66%
23.455%
-52.837%
11.318%
34.4%
30.156%
31.167%
Sector positioning
Debt ratio
24.432024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-8 pts over 3 years
In 2024, the debt ratio of HOTEL PARC ST SEVERIN (24.43) 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
53.96%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of HOTEL PARC ST SEVERIN (54.0%) 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
0.29 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good
In 2024, the repayment capacity of HOTEL PARC ST SEVERIN (0.29) 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 249.34. 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 0.2x. 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
249.335
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
0.221
Liquidity indicators evolution HOTEL PARC ST SEVERIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
104.485
113.728
130.689
76.796
124.611
194.911
426.109
363.252
249.335
Interest coverage
0.0
0.0
0.0
0.0
-0.021
1.875
0.432
0.33
0.221
Sector positioning
Liquidity ratio
249.342024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good-13 pts over 3 years
In 2024, the liquidity ratio of HOTEL PARC ST SEVERIN (249.34) 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
0.22x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of HOTEL PARC ST SEVERIN (0.2x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Excellent situation: suppliers finance 65 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 117 days of revenue, i.e. 844 k€ to permanently finance. Over 2016-2024, WCR increased by +2846%, 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
844 184 €
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
3 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
68 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
117 j
WCR and payment terms evolution HOTEL PARC ST SEVERIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
28 656 €
171 838 €
292 204 €
-99 130 €
-51 713 €
162 798 €
937 457 €
1 076 916 €
844 184 €
Inventory turnover (days)
1
1
1
3
11
6
1
1
1
Customer payment term (days)
6
1
0
0
1
1
0
0
3
Supplier payment term (days)
61
82
77
62
85
96
62
49
68
Positioning of HOTEL PARC ST SEVERIN 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 PARC ST SEVERIN is estimated at
3 453 482 €
(range 1 092 455€ - 6 478 752€).
With an EBITDA of 1 017 195€, 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
1092k€3453k€6478k€
3 453 482 €Range: 1 092 455€ - 6 478 752€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 017 195 €×4.8x
Estimation4 856 887 €
1 134 861€ - 8 365 090€
Revenue Multiple30%
2 596 370 €×0.54x
Estimation1 410 542 €
701 505€ - 3 232 711€
Net Income Multiple20%
734 924 €×4.1x
Estimation3 009 380 €
1 572 864€ - 6 631 970€
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 PARC ST SEVERIN with other companies in the same sector:
Frequently asked questions about HOTEL PARC ST SEVERIN
What is the revenue of HOTEL PARC ST SEVERIN ?
The revenue of HOTEL PARC ST SEVERIN in 2024 is 2.6 M€.
Is HOTEL PARC ST SEVERIN profitable?
Yes, HOTEL PARC ST SEVERIN generated a net profit of 735 k€ in 2024.
Where is the headquarters of HOTEL PARC ST SEVERIN ?
The headquarters of HOTEL PARC ST SEVERIN is located in PARIS (75005), in the department Paris.
Where to find the tax return of HOTEL PARC ST SEVERIN ?
The tax return of HOTEL PARC ST SEVERIN 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 PARC ST SEVERIN operate?
HOTEL PARC ST SEVERIN 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