Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-06-13 (31 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75014), Paris
HOTELIERE DU MAINE : revenue, balance sheet and financial ratios
HOTELIERE DU MAINE is a French company
founded 31 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75014),
this company of category PME
shows in 2024 a revenue of 138 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTELIERE DU MAINE (SIREN 395367808)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
138 000 €
120 000 €
96 000 €
72 000 €
130 500 €
150 041 €
150 000 €
150 000 €
150 000 €
150 000 €
150 000 €
Net income
-48 175 €
-44 686 €
-25 667 €
20 719 €
142 018 €
27 574 €
48 148 €
23 000 €
-31 120 €
-58 064 €
-100 696 €
EBITDA
-3 158 €
-43 680 €
-16 369 €
33 874 €
92 667 €
45 517 €
37 519 €
47 995 €
-16 104 €
-88 780 €
-139 980 €
Net margin
-34.9%
-37.2%
-26.7%
28.8%
108.8%
18.4%
32.1%
15.3%
-20.7%
-38.7%
-67.1%
Revenue and income statement
In 2024, HOTELIERE DU MAINE achieves revenue of 138 k€. Activity remains stable over the period (CAGR: -0.8%). Vs 2023, growth of +15% (120 k€ -> 138 k€). After deducting consumption (0 €), gross margin stands at 138 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3 k€, representing -2.3% of revenue. Positive scissor effect: EBITDA margin improves by +34.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -48 k€ (-34.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
138 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
138 000 €
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
-3 158 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 325 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-48 175 €
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
-2.3%
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 81%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
81.484%
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
53.142%
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
-34.909%
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
-28.808
Solvency indicators evolution HOTELIERE DU MAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
58.281
65.06
66.716
67.773
66.737
68.039
62.418
63.528
64.722
67.876
81.484
Financial autonomy
62.324
60.319
59.699
59.278
59.553
57.25
60.213
59.546
56.428
54.855
53.142
Repayment capacity
-9.547
-17.831
-33.449
46.653
22.612
40.935
7.915
55.856
-45.289
-26.602
-28.808
Cash flow / Revenue
-67.13%
-38.709%
-20.747%
15.333%
32.099%
18.378%
107.794%
28.776%
-26.736%
-37.238%
-34.909%
Sector positioning
Debt ratio
81.482024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+8 pts over 3 years
In 2024, the debt ratio of HOTELIERE DU MAINE (81.48) 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
53.14%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of HOTELIERE DU MAINE (53.1%) 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.
Repayment capacity
-28.81 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of HOTELIERE DU MAINE (-28.81) 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 564.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
564.058
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
-2171.469
Liquidity indicators evolution HOTELIERE DU MAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
235.604
658.13
414.016
741.802
919.389
304.948
650.529
618.792
276.596
249.61
564.058
Interest coverage
-17.319
-0.161
-127.366
36.218
41.907
30.98
13.391
38.823
-153.534
-49.386
-2171.469
Sector positioning
Liquidity ratio
564.062024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+11 pts over 3 years
In 2024, the liquidity ratio of HOTELIERE DU MAINE (564.06) 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
-2171.47x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Watch
In 2024, the interest coverage of HOTELIERE DU MAINE (-2171.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 1044 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 219 days. The gap of 825 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1340 days of revenue, i.e. 513 k€ to permanently finance. Over 2014-2024, WCR increased by +1184%, 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
513 483 €
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
1044 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
219 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
1340 j
WCR and payment terms evolution HOTELIERE DU MAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
40 000 €
50 338 €
32 174 €
75 705 €
161 560 €
216 793 €
357 574 €
358 937 €
390 203 €
372 888 €
513 483 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
30
134
258
477
823
1811
1546
1209
1044
Supplier payment term (days)
170
286
305
619
548
148
127
271
33
26
219
Positioning of HOTELIERE DU MAINE 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 HOTELIERE DU MAINE is estimated at
74 971 €
(range 37 285€ - 171 822€).
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
37k€74k€171k€
74 971 €Range: 37 285€ - 171 822€
NAF 5 année 2024
Valuation method used
Revenue Multiple
138 000 €
×
0.54x
=74 972 €
Range: 37 286€ - 171 822€
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 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 HOTELIERE DU MAINE with other companies in the same sector:
Frequently asked questions about HOTELIERE DU MAINE
What is the revenue of HOTELIERE DU MAINE ?
The revenue of HOTELIERE DU MAINE in 2024 is 138 k€.
Is HOTELIERE DU MAINE profitable?
HOTELIERE DU MAINE recorded a net loss in 2024.
Where is the headquarters of HOTELIERE DU MAINE ?
The headquarters of HOTELIERE DU MAINE is located in PARIS (75014), in the department Paris.
Where to find the tax return of HOTELIERE DU MAINE ?
The tax return of HOTELIERE DU MAINE 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 HOTELIERE DU MAINE operate?
HOTELIERE DU MAINE 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