HOTELIERE MEYERBEER : revenue, balance sheet and financial ratios
HOTELIERE MEYERBEER is a French company
founded 11 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NICE (06000),
this company of category PME
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTELIERE MEYERBEER (SIREN 808770754)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 373 506 €
2 220 108 €
1 902 145 €
825 901 €
506 197 €
1 495 843 €
1 290 685 €
868 300 €
6 750 €
Net income
674 674 €
552 713 €
400 246 €
-125 898 €
-441 250 €
-78 471 €
-83 900 €
-438 641 €
-280 022 €
EBITDA
910 640 €
834 206 €
694 721 €
148 605 €
-205 014 €
371 481 €
242 082 €
40 075 €
-246 228 €
Net margin
28.4%
24.9%
21.0%
-15.2%
-87.2%
-5.2%
-6.5%
-50.5%
-4148.5%
Revenue and income statement
In 2024, HOTELIERE MEYERBEER achieves revenue of 2.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +108.1%. Vs 2023: +7%. After deducting consumption (87 k€), gross margin stands at 2.3 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 911 k€, representing 38.4% 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 675 k€, i.e. 28.4% 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
2 373 506 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 286 759 €
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
910 640 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
708 636 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
674 674 €
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
38.3%
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 119%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 35.4% 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
119.086%
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
37.134%
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
35.363%
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
1.155
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1078.409
-371.191
-302.004
-258.001
-330.407
-361.865
-934.375
319.688
119.086
Financial autonomy
-9.556
-29.25
-37.104
-46.77
-28.343
-27.326
-8.279
19.193
37.134
Repayment capacity
-5.569
-23.35
16.415
13.176
-5.471
20.629
2.323
1.517
1.155
Cash flow / Revenue
-5106.993%
-11.206%
9.986%
10.198%
-48.426%
10.246%
33.478%
37.104%
35.363%
Sector positioning
Debt ratio
119.092024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+46 pts over 3 years
In 2024, the debt ratio of HOTELIERE MEYERBEER (119.09) 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
37.13%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+31 pts over 3 years
In 2024, the financial autonomy of HOTELIERE MEYERBEER (37.1%) 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
1.16 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of HOTELIERE MEYERBEER (1.16) 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 369.03. 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 2.7x. Financial charges are adequately covered by operations.
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
369.028
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
272.204
172.632
115.651
109.071
54.047
193.883
188.505
363.003
369.028
Interest coverage
-11.944
191.848
26.535
14.105
-22.691
29.93
5.27
3.483
2.66
Sector positioning
Liquidity ratio
369.032024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+23 pts over 3 years
In 2024, the liquidity ratio of HOTELIERE MEYERBEER (369.03) 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
2.66x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good-12 pts over 3 years
In 2024, the interest coverage of HOTELIERE MEYERBEER (2.7x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Excellent situation: suppliers finance 62 days of the operating cycle (retail model). Overall, WCR represents 69 days of revenue, i.e. 454 k€ to permanently finance. Over 2016-2024, WCR increased by +148%, 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
453 648 €
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
3 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
65 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
69 j
WCR and payment terms evolution HOTELIERE MEYERBEER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
183 018 €
310 791 €
225 134 €
-51 158 €
-182 €
-68 500 €
172 220 €
308 551 €
453 648 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
463
34
14
4
0
0
0
2
3
Supplier payment term (days)
143
69
98
58
150
183
123
52
65
Positioning of HOTELIERE MEYERBEER 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 MEYERBEER is estimated at
3 113 427 €
(range 989 160€ - 5 848 630€).
With an EBITDA of 910 640€, 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
989k€3113k€5848k€
3 113 427 €Range: 989 160€ - 5 848 630€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
910 640 €×4.8x
Estimation4 348 110 €
1 015 980€ - 7 488 816€
Revenue Multiple30%
2 373 506 €×0.54x
Estimation1 289 465 €
641 290€ - 2 955 226€
Net Income Multiple20%
674 674 €×4.1x
Estimation2 762 667 €
1 443 919€ - 6 088 273€
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 MEYERBEER with other companies in the same sector:
Frequently asked questions about HOTELIERE MEYERBEER
What is the revenue of HOTELIERE MEYERBEER ?
The revenue of HOTELIERE MEYERBEER in 2024 is 2.4 M€.
Is HOTELIERE MEYERBEER profitable?
Yes, HOTELIERE MEYERBEER generated a net profit of 675 k€ in 2024.
Where is the headquarters of HOTELIERE MEYERBEER ?
The headquarters of HOTELIERE MEYERBEER is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of HOTELIERE MEYERBEER ?
The tax return of HOTELIERE MEYERBEER 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 MEYERBEER operate?
HOTELIERE MEYERBEER 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