Employees: 12 (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 (75017), Paris
HOTEL REGENT'S GARDEN : revenue, balance sheet and financial ratios
HOTEL REGENT'S GARDEN is a French company
founded 69 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL REGENT'S GARDEN (SIREN 572105187)
Indicator
2024
2023
2022
2021
2020
2017
2016
2015
Revenue
2 905 152 €
N/C
2 653 278 €
943 570 €
520 801 €
2 334 793 €
2 167 487 €
2 566 921 €
Net income
472 641 €
715 546 €
737 908 €
-8 493 €
-457 214 €
-59 646 €
-219 425 €
123 501 €
EBITDA
672 777 €
N/C
805 395 €
-116 403 €
-365 127 €
227 398 €
81 019 €
469 279 €
Net margin
16.3%
N/C
27.8%
-0.9%
-87.8%
-2.6%
-10.1%
4.8%
Revenue and income statement
In 2024, HOTEL REGENT'S GARDEN achieves revenue of 2.9 M€. Revenue is growing positively over 8 years (CAGR: +1.4%). After deducting consumption (174 k€), gross margin stands at 2.7 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 673 k€, representing 23.2% 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 473 k€, i.e. 16.3% 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
2 905 152 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 731 083 €
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
672 777 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
605 163 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
472 641 €
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
23.2%
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 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 18.4% 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
0.0%
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
78.208%
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
18.412%
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
0.0
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 REGENT'S GARDEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Debt ratio
65.013
91.38
100.003
434.483
417.488
0.0
0.0
0.0
Financial autonomy
46.214
38.226
34.724
15.928
15.992
67.816
69.329
78.208
Repayment capacity
1.472
7.359
2.453
-3.31
11.443
0.0
None
0.0
Cash flow / Revenue
15.824%
3.306%
9.033%
-60.837%
10.386%
30.035%
None%
18.412%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of HOTEL REGENT'S GARDEN (0.00) 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
78.21%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of HOTEL REGENT'S GARDEN (78.2%) 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
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good
In 2024, the repayment capacity of HOTEL REGENT'S GARDEN (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 370.10. 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 0.3x. 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
370.095
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
0.283
Liquidity indicators evolution HOTEL REGENT'S GARDEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
143.939
104.148
103.922
355.235
352.74
183.852
250.627
370.095
Interest coverage
3.411
7.175
2.04
-2.261
-8.306
0.806
None
0.283
Sector positioning
Liquidity ratio
370.12024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+24 pts over 3 years
In 2024, the liquidity ratio of HOTEL REGENT'S GARDEN (370.10) 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
0.28x2024
2022
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-9 pts over 2 years
In 2024, the interest coverage of HOTEL REGENT'S GARDEN (0.3x) 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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 151 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2015-2024, WCR increased by +934%, 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
1 219 176 €
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
8 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
12 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
151 j
WCR and payment terms evolution HOTEL REGENT'S GARDEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2020
2021
2022
2023
2024
Operating WCR
-146 186 €
-61 860 €
-30 469 €
-194 931 €
-328 900 €
248 586 €
0 €
1 219 176 €
Inventory turnover (days)
3
3
3
0
0
0
0
0
Customer payment term (days)
2
5
1
0
10
4
0
8
Supplier payment term (days)
36
33
33
4
23
19
0
12
Positioning of HOTEL REGENT'S GARDEN 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 REGENT'S GARDEN is estimated at
2 466 746 €
(range 813 087€ - 4 704 529€).
With an EBITDA of 672 777€, 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
813k€2466k€4704k€
2 466 746 €Range: 813 087€ - 4 704 529€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
672 777 €×4.8x
Estimation3 212 365 €
750 602€ - 5 532 706€
Revenue Multiple30%
2 905 152 €×0.54x
Estimation1 578 295 €
784 934€ - 3 617 173€
Net Income Multiple20%
472 641 €×4.1x
Estimation1 935 379 €
1 011 533€ - 4 265 123€
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 REGENT'S GARDEN with other companies in the same sector:
Frequently asked questions about HOTEL REGENT'S GARDEN
What is the revenue of HOTEL REGENT'S GARDEN ?
The revenue of HOTEL REGENT'S GARDEN in 2024 is 2.9 M€.
Is HOTEL REGENT'S GARDEN profitable?
Yes, HOTEL REGENT'S GARDEN generated a net profit of 473 k€ in 2024.
Where is the headquarters of HOTEL REGENT'S GARDEN ?
The headquarters of HOTEL REGENT'S GARDEN is located in PARIS (75017), in the department Paris.
Where to find the tax return of HOTEL REGENT'S GARDEN ?
The tax return of HOTEL REGENT'S GARDEN 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 REGENT'S GARDEN operate?
HOTEL REGENT'S GARDEN 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