Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-04-25 (14 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75003), Paris
HOTEL SAINT LOUIS SAINTONGE : revenue, balance sheet and financial ratios
HOTEL SAINT LOUIS SAINTONGE is a French company
founded 14 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75003),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL SAINT LOUIS SAINTONGE (SIREN 751390279)
Indicator
2022
2019
Revenue
1 540 839 €
1 194 520 €
Net income
372 685 €
191 650 €
EBITDA
574 341 €
369 691 €
Net margin
24.2%
16.0%
Revenue and income statement
In 2022, HOTEL SAINT LOUIS SAINTONGE achieves revenue of 1.5 M€. Vs 2019, growth of +29% (1.2 M€ -> 1.5 M€). After deducting consumption (42 k€), gross margin stands at 1.5 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 574 k€, representing 37.3% of revenue. Positive scissor effect: EBITDA margin improves by +6.3 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 373 k€, i.e. 24.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 540 839 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 499 087 €
EBITDA (2022)
?
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
574 341 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
417 194 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
372 685 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
37.1%
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 -377%. 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 -32%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 35.2% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-376.731%
Financial autonomy (2022)
?
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
-32.419%
Cash flow / Revenue (2022)
?
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
35.214%
Repayment capacity (2022)
?
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
4.646
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL SAINT LOUIS SAINTONGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2022
Debt ratio
-318.002
-376.731
Financial autonomy
-40.26
-32.419
Repayment capacity
8.65
4.646
Cash flow / Revenue
27.9%
35.214%
Sector positioning
Debt ratio
-376.732022
2019
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Excellent
In 2022, the debt ratio of HOTEL SAINT LOUIS SAINTONGE (-376.73) 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
-32.42%2022
2019
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Average
In 2022, the financial autonomy of HOTEL SAINT LOUIS SAINTONGE (-32.4%) 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
4.65 years2022
2019
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Average
In 2022, the repayment capacity of HOTEL SAINT LOUIS SAINTONGE (4.65) 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 124.35. 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 6.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
124.349
Interest coverage (2022)
?
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
6.316
Liquidity indicators evolution HOTEL SAINT LOUIS SAINTONGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2022
Liquidity ratio
48.019
124.349
Interest coverage
9.652
6.316
Sector positioning
Liquidity ratio
124.352022
2019
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Average+14 pts over 2 years
In 2022, the liquidity ratio of HOTEL SAINT LOUIS SAINTONGE (124.35) 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
6.32x2022
2019
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Good-5 pts over 2 years
In 2022, the interest coverage of HOTEL SAINT LOUIS SAINTONGE (6.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Excellent situation: suppliers finance 52 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 9 days of revenue, i.e. 41 k€ to permanently finance.
Operating WCR (2022)
?
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
40 539 €
Customer credit (2022)
?
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
11 j
Supplier credit (2022)
?
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
63 j
Inventory turnover (2022)
?
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 (2022)
?
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
9 j
WCR and payment terms evolution HOTEL SAINT LOUIS SAINTONGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2022
Operating WCR
-15 254 €
40 539 €
Inventory turnover (days)
2
2
Customer payment term (days)
7
11
Supplier payment term (days)
79
63
Positioning of HOTEL SAINT LOUIS SAINTONGE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 164 transactions of similar company sales
in 2022,
the value of HOTEL SAINT LOUIS SAINTONGE is estimated at
2 120 414 €
(range 937 196€ - 3 886 795€).
With an EBITDA of 574 341€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.96x
(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.
Estimated enterprise value2022
164 transactions
937k€2120k€3886k€
2 120 414 €Range: 937 196€ - 3 886 795€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
574 341 €×4.7x
Estimation2 705 276 €
1 342 451€ - 4 711 342€
Revenue Multiple30%
1 540 839 €×0.96x
Estimation1 476 075 €
357 192€ - 2 769 467€
Net Income Multiple20%
372 685 €×4.4x
Estimation1 624 767 €
794 066€ - 3 501 423€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 164 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 SAINT LOUIS SAINTONGE with other companies in the same sector:
Frequently asked questions about HOTEL SAINT LOUIS SAINTONGE
What is the revenue of HOTEL SAINT LOUIS SAINTONGE ?
The revenue of HOTEL SAINT LOUIS SAINTONGE in 2022 is 1.5 M€.
Is HOTEL SAINT LOUIS SAINTONGE profitable?
Yes, HOTEL SAINT LOUIS SAINTONGE generated a net profit of 373 k€ in 2022.
Where is the headquarters of HOTEL SAINT LOUIS SAINTONGE ?
The headquarters of HOTEL SAINT LOUIS SAINTONGE is located in PARIS (75003), in the department Paris.
Where to find the tax return of HOTEL SAINT LOUIS SAINTONGE ?
The tax return of HOTEL SAINT LOUIS SAINTONGE 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 SAINT LOUIS SAINTONGE operate?
HOTEL SAINT LOUIS SAINTONGE 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