Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-10-25 (15 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75008), Paris
HOTEL PARIS SAINT DENIS : revenue, balance sheet and financial ratios
HOTEL PARIS SAINT DENIS is a French company
founded 15 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL PARIS SAINT DENIS (SIREN 528080955)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
5 721 864 €
5 120 726 €
1 468 038 €
1 401 658 €
4 971 594 €
4 891 187 €
4 861 704 €
4 943 330 €
Net income
747 604 €
506 777 €
-232 490 €
-1 572 469 €
-187 161 €
-316 487 €
-219 718 €
-484 206 €
EBITDA
1 863 503 €
1 313 520 €
-33 294 €
-1 332 656 €
157 505 €
66 032 €
-138 947 €
-385 853 €
Net margin
13.1%
9.9%
-15.8%
-112.2%
-3.8%
-6.5%
-4.5%
-9.8%
Revenue and income statement
In 2024, HOTEL PARIS SAINT DENIS achieves revenue of 5.7 M€. Revenue is growing positively over 8 years (CAGR: +1.8%). Vs 2023, growth of +12% (5.1 M€ -> 5.7 M€). After deducting consumption (322 k€), gross margin stands at 5.4 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.9 M€, representing 32.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 748 k€, i.e. 13.1% 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
5 721 864 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 400 145 €
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
1 863 503 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 432 284 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
747 604 €
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
32.5%
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 -1811%. 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 -5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 17.1% 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
-1810.853%
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
-5.43%
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
17.101%
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
10.135
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 PARIS SAINT DENIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
-6333.477
-1187.017
-600.025
1215.751
-328.788
-282.472
-803.916
-1810.853
Financial autonomy
-1.158
-6.793
-13.731
5.185
-29.541
-33.854
-12.236
-5.43
Repayment capacity
-6.829
-17.884
-22.582
-58.747
-3.023
-29.037
14.342
10.135
Cash flow / Revenue
-8.236%
-3.599%
-3.151%
-0.969%
-98.424%
-5.53%
14.068%
17.101%
Sector positioning
Debt ratio
-1810.852024
2021
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of HOTEL PARIS SAINT DENIS (-1810.85) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-5.43%2024
2021
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of HOTEL PARIS SAINT DENIS (-5.4%) 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
10.13 years2024
2021
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+50 pts over 3 years
In 2024, the repayment capacity of HOTEL PARIS SAINT DENIS (10.13) 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 141.03. 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 24.5x. 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
141.029
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
24.458
Liquidity indicators evolution HOTEL PARIS SAINT DENIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
130.022
144.815
142.843
151.603
155.034
129.899
120.281
141.029
Interest coverage
-14.551
-36.199
80.132
29.697
-3.378
-151.712
35.814
24.458
Sector positioning
Liquidity ratio
141.032024
2021
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average+8 pts over 3 years
In 2024, the liquidity ratio of HOTEL PARIS SAINT DENIS (141.03) 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
24.46x2024
2021
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent+50 pts over 3 years
In 2024, the interest coverage of HOTEL PARIS SAINT DENIS (24.5x) 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: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. Excellent situation: suppliers finance 47 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 31 days of revenue, i.e. 494 k€ to permanently finance. Over 2016-2024, WCR increased by +56%, 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
494 197 €
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
22 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
69 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
2 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
31 j
WCR and payment terms evolution HOTEL PARIS SAINT DENIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
315 928 €
534 690 €
412 572 €
465 291 €
281 579 €
1 095 611 €
898 175 €
494 197 €
Inventory turnover (days)
1
2
1
1
2
2
2
2
Customer payment term (days)
19
32
22
25
5
49
51
22
Supplier payment term (days)
64
67
106
102
197
250
136
69
Positioning of HOTEL PARIS SAINT DENIS 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 SAINT DENIS is estimated at
5 993 736 €
(range 1 823 326€ - 11 148 977€).
With an EBITDA of 1 863 503€, 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
1823k€5993k€11148k€
5 993 736 €Range: 1 823 326€ - 11 148 977€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 863 503 €×4.8x
Estimation8 897 826 €
2 079 068€ - 15 324 860€
Revenue Multiple30%
5 721 864 €×0.54x
Estimation3 108 543 €
1 545 973€ - 7 124 229€
Net Income Multiple20%
747 604 €×4.1x
Estimation3 061 302 €
1 600 002€ - 6 746 395€
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 SAINT DENIS with other companies in the same sector:
Frequently asked questions about HOTEL PARIS SAINT DENIS
What is the revenue of HOTEL PARIS SAINT DENIS ?
The revenue of HOTEL PARIS SAINT DENIS in 2024 is 5.7 M€.
Is HOTEL PARIS SAINT DENIS profitable?
Yes, HOTEL PARIS SAINT DENIS generated a net profit of 748 k€ in 2024.
Where is the headquarters of HOTEL PARIS SAINT DENIS ?
The headquarters of HOTEL PARIS SAINT DENIS is located in PARIS (75008), in the department Paris.
Where to find the tax return of HOTEL PARIS SAINT DENIS ?
The tax return of HOTEL PARIS SAINT DENIS 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 SAINT DENIS operate?
HOTEL PARIS SAINT DENIS 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