Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1983-01-01 (43 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: GRENOBLE (38000), Isere
HOTEL SUISSE ET BORDEAUX : revenue, balance sheet and financial ratios
HOTEL SUISSE ET BORDEAUX is a French company
founded 43 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in GRENOBLE (38000),
this company of category PME
shows in 2020 a revenue of 177 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTEL SUISSE ET BORDEAUX (SIREN 326406766)
Indicator
2020
2019
2018
2017
2016
Revenue
176 820 €
702 851 €
752 435 €
687 190 €
605 708 €
Net income
-193 322 €
42 693 €
86 907 €
-8 813 €
5 913 €
EBITDA
-84 888 €
150 715 €
194 007 €
-157 €
11 561 €
Net margin
-109.3%
6.1%
11.6%
-1.3%
1.0%
Revenue and income statement
In 2020, HOTEL SUISSE ET BORDEAUX achieves revenue of 177 k€. Revenue is declining over the period 2016-2020 (CAGR: -26.5%). Significant drop of -75% vs 2019. After deducting consumption (4 k€), gross margin stands at 173 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -85 k€, representing -48.0% of revenue. Warning negative scissor effect: despite revenue change (-75%), EBITDA varies by -156%, reducing margin by 69.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -193 k€ (-109.3% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
176 820 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
172 556 €
EBITDA (2020)
?
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
-84 888 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-186 929 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-193 322 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-37.3%
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 -2382%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-2381.771%
Financial autonomy (2020)
?
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
-4.14%
Cash flow / Revenue (2020)
?
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
-61.284%
Repayment capacity (2020)
?
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
-8.238
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution HOTEL SUISSE ET BORDEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
19.078
0.165
0.175
66.104
-2381.771
Financial autonomy
57.5
62.627
54.276
41.982
-4.14
Repayment capacity
2.402
0.0
0.0
1.957
-8.238
Cash flow / Revenue
1.877%
-0.714%
13.502%
8.891%
-61.284%
Sector positioning
Debt ratio
-2381.772020
2018
2019
2020
Q1: 0.0
Med: 40.94
Q3: 193.6
Excellent
In 2020, the debt ratio of HOTEL SUISSE ET BORDEAUX (-2381.77) 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
-4.14%2020
2018
2019
2020
Q1: 0.23%
Med: 25.53%
Q3: 56.11%
Average-44 pts over 3 years
In 2020, the financial autonomy of HOTEL SUISSE ET BORDEAUX (-4.1%) 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
-8.24 years2020
2018
2019
2020
Q1: -6.02 years
Med: 0.0 years
Q3: 3.22 years
Excellent
In 2020, the repayment capacity of HOTEL SUISSE ET BORDEAUX (-8.24) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 317.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
317.226
Interest coverage (2020)
?
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
-4.584
Liquidity indicators evolution HOTEL SUISSE ET BORDEAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
98.782
74.835
98.864
129.013
317.226
Interest coverage
0.0
0.0
0.0
0.409
-4.584
Sector positioning
Liquidity ratio
317.232020
2018
2019
2020
Q1: 71.92
Med: 163.87
Q3: 358.06
Good+29 pts over 3 years
In 2020, the liquidity ratio of HOTEL SUISSE ET BORDEAUX (317.23) 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
-4.58x2020
2018
2019
2020
Q1: -4.81x
Med: 0.0x
Q3: 2.71x
Average
In 2020, the interest coverage of HOTEL SUISSE ET BORDEAUX (-4.6x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 140 days of revenue, i.e. 69 k€ to permanently finance. Over 2016-2020, WCR increased by +265%, requiring additional financing.
Operating WCR (2020)
?
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
68 815 €
Customer credit (2020)
?
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
2 j
Supplier credit (2020)
?
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
25 j
Inventory turnover (2020)
?
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
1 j
WCR in days of revenue (2020)
?
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
140 j
WCR and payment terms evolution HOTEL SUISSE ET BORDEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-41 673 €
-41 486 €
16 975 €
14 774 €
68 815 €
Inventory turnover (days)
0
0
0
0
1
Customer payment term (days)
0
0
4
3
2
Supplier payment term (days)
25
22
108
82
25
Positioning of HOTEL SUISSE ET BORDEAUX in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 97 transactions of similar company sales
in 2020,
the value of HOTEL SUISSE ET BORDEAUX is estimated at
129 590 €
(range 66 537€ - 224 619€).
The price/revenue ratio is 0.73x
(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 value2020
97 tx
66k€129k€224k€
129 590 €Range: 66 537€ - 224 619€
NAF 5 année 2020
Valuation method used
Revenue Multiple
176 820 €
×
0.73x
=129 590 €
Range: 66 538€ - 224 619€
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 97 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 SUISSE ET BORDEAUX with other companies in the same sector:
Frequently asked questions about HOTEL SUISSE ET BORDEAUX
What is the revenue of HOTEL SUISSE ET BORDEAUX ?
The revenue of HOTEL SUISSE ET BORDEAUX in 2020 is 177 k€.
Is HOTEL SUISSE ET BORDEAUX profitable?
HOTEL SUISSE ET BORDEAUX recorded a net loss in 2020.
Where is the headquarters of HOTEL SUISSE ET BORDEAUX ?
The headquarters of HOTEL SUISSE ET BORDEAUX is located in GRENOBLE (38000), in the department Isere.
Where to find the tax return of HOTEL SUISSE ET BORDEAUX ?
The tax return of HOTEL SUISSE ET BORDEAUX 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 SUISSE ET BORDEAUX operate?
HOTEL SUISSE ET BORDEAUX 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