Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-05-10 (16 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LE PLESSIS-ROBINSON (92350), Hauts-de-Seine
HOTEL PLESSIS PARC : revenue, balance sheet and financial ratios
HOTEL PLESSIS PARC is a French company
founded 16 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LE PLESSIS-ROBINSON (92350),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL PLESSIS PARC (SIREN 522733625)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 935 059 €
1 606 943 €
534 475 €
599 009 €
2 079 908 €
2 117 540 €
2 102 475 €
2 111 157 €
Net income
305 565 €
156 494 €
32 059 €
-160 793 €
138 586 €
140 632 €
119 779 €
42 544 €
EBITDA
299 259 €
60 045 €
60 436 €
-148 111 €
189 219 €
237 618 €
182 169 €
112 954 €
Net margin
15.8%
9.7%
6.0%
-26.8%
6.7%
6.6%
5.7%
2.0%
Revenue and income statement
In 2024, HOTEL PLESSIS PARC achieves revenue of 1.9 M€. Activity remains stable over the period (CAGR: -1.1%). Vs 2023, growth of +20% (1.6 M€ -> 1.9 M€). After deducting consumption (75 k€), gross margin stands at 1.9 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 299 k€, representing 15.5% of revenue. Positive scissor effect: EBITDA margin improves by +11.7 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 306 k€, i.e. 15.8% 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
1 935 059 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 860 505 €
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
299 259 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
280 673 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
305 565 €
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
15.5%
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 0%. 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 77%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.5% 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
0.039%
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
76.508%
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
16.467%
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
0.001
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
2023
2024
Debt ratio
-190.231
-245.324
-831.48
136.903
-225.095
-571.791
4.519
0.039
Financial autonomy
-68.379
-40.052
-8.527
24.531
-24.296
-11.62
32.678
76.508
Repayment capacity
6.11
2.65
1.49
0.789
-0.872
2.756
0.127
0.001
Cash flow / Revenue
4.416%
7.913%
10.291%
8.283%
-24.187%
8.186%
3.215%
16.467%
Sector positioning
Debt ratio
0.042024
2021
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of HOTEL PLESSIS PARC (0.04) 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
76.51%2024
2021
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+51 pts over 3 years
In 2024, the financial autonomy of HOTEL PLESSIS PARC (76.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2021
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-34 pts over 3 years
In 2024, the repayment capacity of HOTEL PLESSIS PARC (0.00) 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 325.73. 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
325.73
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
0.206
Liquidity indicators evolution HOTEL PLESSIS PARC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
100.926
130.013
207.711
166.963
82.756
181.232
120.482
325.73
Interest coverage
8.973
5.386
3.417
2.261
-1.126
2.975
6.713
0.206
Sector positioning
Liquidity ratio
325.732024
2021
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+23 pts over 3 years
In 2024, the liquidity ratio of HOTEL PLESSIS PARC (325.73) 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
0.21x2024
2021
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-32 pts over 3 years
In 2024, the interest coverage of HOTEL PLESSIS PARC (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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 2 days of revenue, i.e. 11 k€ to permanently finance. Over 2016-2024, WCR increased by +99%, 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
10 604 €
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
7 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
15 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
2 j
WCR and payment terms evolution HOTEL PLESSIS PARC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
5 341 €
5 740 €
58 381 €
36 066 €
-15 149 €
47 419 €
-134 646 €
10 604 €
Inventory turnover (days)
4
4
4
3
11
12
3
2
Customer payment term (days)
7
8
13
14
2
47
15
7
Supplier payment term (days)
16
19
17
20
19
30
17
15
Positioning of HOTEL PLESSIS PARC 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 PLESSIS PARC is estimated at
1 280 075 €
(range 454 578€ - 2 504 786€).
With an EBITDA of 299 259€, 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
454k€1280k€2504k€
1 280 075 €Range: 454 578€ - 2 504 786€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
299 259 €×4.8x
Estimation1 428 897 €
333 876€ - 2 461 012€
Revenue Multiple30%
1 935 059 €×0.54x
Estimation1 051 268 €
522 828€ - 2 409 320€
Net Income Multiple20%
305 565 €×4.1x
Estimation1 251 233 €
653 962€ - 2 757 425€
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 PLESSIS PARC with other companies in the same sector:
Frequently asked questions about HOTEL PLESSIS PARC
What is the revenue of HOTEL PLESSIS PARC ?
The revenue of HOTEL PLESSIS PARC in 2024 is 1.9 M€.
Is HOTEL PLESSIS PARC profitable?
Yes, HOTEL PLESSIS PARC generated a net profit of 306 k€ in 2024.
Where is the headquarters of HOTEL PLESSIS PARC ?
The headquarters of HOTEL PLESSIS PARC is located in LE PLESSIS-ROBINSON (92350), in the department Hauts-de-Seine.
Where to find the tax return of HOTEL PLESSIS PARC ?
The tax return of HOTEL PLESSIS PARC 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 PLESSIS PARC operate?
HOTEL PLESSIS PARC 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