Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-05-01 (41 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: ESCHAU (67114), Bas-Rhin
HOTEL RESTAURANT AU CYGNE : revenue, balance sheet and financial ratios
HOTEL RESTAURANT AU CYGNE is a French company
founded 41 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in ESCHAU (67114),
this company of category PME
shows in 2017 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL RESTAURANT AU CYGNE (SIREN 332522077)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
1 125 996 €
1 077 201 €
Net income
25 512 €
616 €
-735 €
0 €
51 516 €
64 411 €
53 740 €
EBITDA
N/C
N/C
N/C
N/C
N/C
89 109 €
63 021 €
Net margin
N/C
N/C
N/C
N/C
N/C
5.7%
5.0%
Revenue and income statement
In 2023, HOTEL RESTAURANT AU CYGNE generates positive net income of 26 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 54 k€ -> 26 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 512 €
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 96%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
96.272%
Financial autonomy (2023)
?
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
46.397%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL RESTAURANT AU CYGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Debt ratio
12.029
6.257
24.855
140.945
140.643
119.18
96.272
Financial autonomy
67.671
70.848
65.844
35.569
37.847
41.669
46.397
Repayment capacity
0.628
0.329
None
None
None
None
None
Cash flow / Revenue
6.49%
7.243%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
96.272023
2020
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average
In 2023, the debt ratio of HOTEL RESTAURANT AU CYGNE (96.27) 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
46.4%2023
2020
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good
In 2023, the financial autonomy of HOTEL RESTAURANT AU CYGNE (46.4%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 377.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
377.368
Liquidity indicators evolution HOTEL RESTAURANT AU CYGNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
273.776
236.114
307.309
242.979
337.625
457.203
377.368
Interest coverage
1.685
1.197
None
None
None
None
None
Sector positioning
Liquidity ratio
377.372023
2020
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Excellent
In 2023, the liquidity ratio of HOTEL RESTAURANT AU CYGNE (377.37) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution HOTEL RESTAURANT AU CYGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
59 311 €
10 573 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
4
3
0
0
0
0
0
Customer payment term (days)
2
7
0
0
0
0
0
Supplier payment term (days)
41
38
0
0
0
0
0
Positioning of HOTEL RESTAURANT AU CYGNE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of HOTEL RESTAURANT AU CYGNE is estimated at
112 832 €
(range 48 868€ - 193 366€).
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.
Estimated enterprise value2023
108 transactions
48k€112k€193k€
112 832 €Range: 48 868€ - 193 366€
NAF 5 année 2023
Valuation method used
Net Income Multiple
25 512 €
×
4.4x
=112 833 €
Range: 48 868€ - 193 367€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 RESTAURANT AU CYGNE with other companies in the same sector:
Frequently asked questions about HOTEL RESTAURANT AU CYGNE
What is the revenue of HOTEL RESTAURANT AU CYGNE ?
The revenue of HOTEL RESTAURANT AU CYGNE in 2017 is 1.1 M€.
Is HOTEL RESTAURANT AU CYGNE profitable?
Yes, HOTEL RESTAURANT AU CYGNE generated a net profit of 26 k€ in 2023.
Where is the headquarters of HOTEL RESTAURANT AU CYGNE ?
The headquarters of HOTEL RESTAURANT AU CYGNE is located in ESCHAU (67114), in the department Bas-Rhin.
Where to find the tax return of HOTEL RESTAURANT AU CYGNE ?
The tax return of HOTEL RESTAURANT AU CYGNE 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 RESTAURANT AU CYGNE operate?
HOTEL RESTAURANT AU CYGNE 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