Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-04-01 (32 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75013), Paris
HOTEL PARIS ITALIE : revenue, balance sheet and financial ratios
HOTEL PARIS ITALIE is a French company
founded 32 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75013),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL PARIS ITALIE (SIREN 395284953)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 193 466 €
1 479 679 €
1 245 157 €
209 578 €
257 711 €
1 048 463 €
1 059 339 €
882 119 €
677 321 €
Net income
241 442 €
476 737 €
203 697 €
-194 031 €
-224 017 €
35 583 €
19 675 €
-81 912 €
-120 588 €
EBITDA
367 624 €
612 398 €
383 954 €
8 317 €
-42 097 €
285 482 €
304 121 €
288 114 €
105 596 €
Net margin
20.2%
32.2%
16.4%
-92.6%
-86.9%
3.4%
1.9%
-9.3%
-17.8%
Revenue and income statement
In 2024, HOTEL PARIS ITALIE achieves revenue of 1.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Significant drop of -19% vs 2023. After deducting consumption (16 k€), gross margin stands at 1.2 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 368 k€, representing 30.8% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -40%, reducing margin by 10.6 pts. This reflects costs rising faster than 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 241 k€, i.e. 20.2% 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
1 193 466 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 177 176 €
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
367 624 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
278 560 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
241 442 €
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
30.8%
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 162%. 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 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 30.4% 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
162.385%
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
34.997%
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
30.416%
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
3.445
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5912.463
-13406.996
5789.678
1856.746
-2166.232
-744.67
-13786.766
310.734
162.385
Financial autonomy
1.601
-0.718
1.608
4.835
-4.524
-14.597
-0.681
22.443
34.997
Repayment capacity
21.809
13.163
7.648
7.669
-30.141
-65.963
5.18
2.59
3.445
Cash flow / Revenue
15.589%
18.979%
25.536%
23.971%
-21.357%
-8.949%
27.925%
40.232%
30.416%
Sector positioning
Debt ratio
162.382024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+50 pts over 3 years
In 2024, the debt ratio of HOTEL PARIS ITALIE (162.38) 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
35.0%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+29 pts over 3 years
In 2024, the financial autonomy of HOTEL PARIS ITALIE (35.0%) 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
3.44 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average-7 pts over 3 years
In 2024, the repayment capacity of HOTEL PARIS ITALIE (3.44) 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 489.96. 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 20.2x. 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
489.959
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
20.17
Liquidity indicators evolution HOTEL PARIS ITALIE
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
111.518
162.212
264.187
352.063
271.355
219.736
414.052
488.717
489.959
Interest coverage
43.031
12.863
10.332
9.252
-50.298
249.513
10.051
13.759
20.17
Sector positioning
Liquidity ratio
489.962024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of HOTEL PARIS ITALIE (489.96) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
20.17x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of HOTEL PARIS ITALIE (20.2x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 10 days. WCR is negative (-118 days): operations structurally generate cash. Notable WCR improvement over the period (-2791%), freeing up cash.
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
-390 550 €
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
1 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
-118 j
WCR and payment terms evolution HOTEL PARIS ITALIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 515 €
-62 860 €
-90 626 €
-110 770 €
-118 349 €
-160 954 €
-265 530 €
-344 573 €
-390 550 €
Inventory turnover (days)
0
0
0
0
0
2
0
0
0
Customer payment term (days)
13
2
1
2
6
7
0
0
1
Supplier payment term (days)
29
22
33
34
64
51
13
11
11
Positioning of HOTEL PARIS ITALIE 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 PARIS ITALIE is estimated at
1 269 908 €
(range 405 158€ - 2 393 158€).
With an EBITDA of 367 624€, 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
405k€1269k€2393k€
1 269 908 €Range: 405 158€ - 2 393 158€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
367 624 €×4.8x
Estimation1 755 325 €
410 150€ - 3 023 224€
Revenue Multiple30%
1 193 466 €×0.54x
Estimation648 380 €
322 459€ - 1 485 971€
Net Income Multiple20%
241 442 €×4.1x
Estimation988 661 €
516 728€ - 2 178 778€
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 PARIS ITALIE with other companies in the same sector:
Frequently asked questions about HOTEL PARIS ITALIE
What is the revenue of HOTEL PARIS ITALIE ?
The revenue of HOTEL PARIS ITALIE in 2024 is 1.2 M€.
Is HOTEL PARIS ITALIE profitable?
Yes, HOTEL PARIS ITALIE generated a net profit of 241 k€ in 2024.
Where is the headquarters of HOTEL PARIS ITALIE ?
The headquarters of HOTEL PARIS ITALIE is located in PARIS (75013), in the department Paris.
Where to find the tax return of HOTEL PARIS ITALIE ?
The tax return of HOTEL PARIS ITALIE 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 PARIS ITALIE operate?
HOTEL PARIS ITALIE 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