Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-06-15 (20 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75018), Paris
HOTELIERE MONTMARTRE : revenue, balance sheet and financial ratios
HOTELIERE MONTMARTRE is a French company
founded 20 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75018),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTELIERE MONTMARTRE (SIREN 482878287)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 087 583 €
3 211 277 €
2 773 318 €
998 369 €
355 829 €
2 206 840 €
2 146 686 €
1 675 265 €
Net income
471 279 €
316 972 €
691 105 €
81 833 €
-492 711 €
295 627 €
320 437 €
125 442 €
EBITDA
724 582 €
1 505 118 €
1 148 329 €
273 210 €
-318 676 €
654 406 €
627 797 €
317 221 €
Net margin
15.3%
9.9%
24.9%
8.2%
-138.5%
13.4%
14.9%
7.5%
Revenue and income statement
In 2024, HOTELIERE MONTMARTRE achieves revenue of 3.1 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.1%. Slight decline of -4% vs 2023. After deducting consumption (96 k€), gross margin stands at 3.0 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 725 k€, representing 23.5% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -52%, reducing margin by 23.4 pts. This reflects costs rising faster than 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 471 k€, i.e. 15.3% 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
3 087 583 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 991 345 €
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
724 582 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
619 071 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
471 279 €
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
23.4%
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 17%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.2% 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 (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
17.045%
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
72.474%
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
18.224%
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
1.104
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
147.158
67.254
49.166
144.509
109.531
682.344
576.931
17.045
Financial autonomy
36.616
49.779
56.251
35.842
40.729
12.228
14.003
72.474
Repayment capacity
10.45
2.11
1.53
-3.64
4.413
13.633
12.742
1.104
Cash flow / Revenue
11.082%
20.97%
20.172%
-98.207%
20.449%
29.966%
27.923%
18.224%
Sector positioning
Debt ratio
17.052024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-35 pts over 3 years
In 2024, the debt ratio of HOTELIERE MONTMARTRE (17.05) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
72.47%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+42 pts over 3 years
In 2024, the financial autonomy of HOTELIERE MONTMARTRE (72.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.1 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average-23 pts over 3 years
In 2024, the repayment capacity of HOTELIERE MONTMARTRE (1.10) 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 230.82. 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 3.7x. 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
230.82
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
383.699
97.378
49.834
50.59
59.535
20.1
148.788
230.82
Interest coverage
10.941
3.352
1.809
-3.525
2.642
16.92
39.369
3.722
Sector positioning
Liquidity ratio
230.822024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+35 pts over 3 years
In 2024, the liquidity ratio of HOTELIERE MONTMARTRE (230.82) 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
3.72x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good-20 pts over 3 years
In 2024, the interest coverage of HOTELIERE MONTMARTRE (3.7x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 186 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2017-2024, WCR increased by +46%, 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
1 593 378 €
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
4 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
75 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
1 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
186 j
WCR and payment terms evolution HOTELIERE MONTMARTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 088 202 €
66 547 €
-63 292 €
-39 661 €
12 849 €
-254 812 €
650 765 €
1 593 378 €
Inventory turnover (days)
1
1
1
8
2
1
1
1
Customer payment term (days)
15
7
6
5
4
4
6
4
Supplier payment term (days)
54
76
42
69
75
68
91
75
Positioning of HOTELIERE MONTMARTRE 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 MONTMARTRE is estimated at
2 619 043 €
(range 856 190€ - 4 983 227€).
With an EBITDA of 724 582€, 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
856k€2619k€4983k€
2 619 043 €Range: 856 190€ - 4 983 227€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
724 582 €×4.8x
Estimation3 459 723 €
808 400€ - 5 958 734€
Revenue Multiple30%
3 087 583 €×0.54x
Estimation1 677 405 €
834 225€ - 3 844 315€
Net Income Multiple20%
471 279 €×4.1x
Estimation1 929 802 €
1 008 618€ - 4 252 832€
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 MONTMARTRE with other companies in the same sector:
Frequently asked questions about HOTELIERE MONTMARTRE
What is the revenue of HOTELIERE MONTMARTRE ?
The revenue of HOTELIERE MONTMARTRE in 2024 is 3.1 M€.
Is HOTELIERE MONTMARTRE profitable?
Yes, HOTELIERE MONTMARTRE generated a net profit of 471 k€ in 2024.
Where is the headquarters of HOTELIERE MONTMARTRE ?
The headquarters of HOTELIERE MONTMARTRE is located in PARIS (75018), in the department Paris.
Where to find the tax return of HOTELIERE MONTMARTRE ?
The tax return of HOTELIERE MONTMARTRE 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 MONTMARTRE operate?
HOTELIERE MONTMARTRE 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