HOTELIERE TOULOUSE PURPAN : revenue, balance sheet and financial ratios
HOTELIERE TOULOUSE PURPAN is a French company
founded 9 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in TOULOUSE (31300),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOTELIERE TOULOUSE PURPAN (SIREN 823769633)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 633 942 €
1 694 394 €
1 444 602 €
836 534 €
723 265 €
1 753 875 €
1 737 699 €
974 698 €
45 306 €
Net income
201 463 €
200 267 €
70 366 €
-26 854 €
-369 345 €
-118 839 €
-101 582 €
-1 176 517 €
-435 819 €
EBITDA
423 404 €
433 132 €
305 672 €
276 704 €
-65 390 €
200 156 €
374 590 €
-98 720 €
-398 918 €
Net margin
12.3%
11.8%
4.9%
-3.2%
-51.1%
-6.8%
-5.8%
-120.7%
-961.9%
Revenue and income statement
In 2024, HOTELIERE TOULOUSE PURPAN achieves revenue of 1.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +56.5%. Slight decline of -4% vs 2023. After deducting consumption (83 k€), gross margin stands at 1.6 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 423 k€, representing 25.9% 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 201 k€, i.e. 12.3% 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
1 633 942 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 551 029 €
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
423 404 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
204 659 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
201 463 €
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
25.8%
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 381%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 24.1% 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
380.984%
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
18.946%
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
24.146%
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
5.698
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
90.304
336.934
328.173
375.193
1774.212
2338.568
1398.939
634.293
380.984
Financial autonomy
49.402
20.071
16.874
12.406
4.258
3.373
5.994
12.17
18.946
Repayment capacity
-4.293
-11.922
7.572
29.76
-19.534
16.303
10.673
7.305
5.698
Cash flow / Revenue
-888.708%
-21.388%
15.839%
3.718%
-17.614%
16.939%
17.181%
19.971%
24.146%
Sector positioning
Debt ratio
380.982024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of HOTELIERE TOULOUSE PURPAN (380.98) 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
18.95%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average+11 pts over 3 years
In 2024, the financial autonomy of HOTELIERE TOULOUSE PURPAN (18.9%) 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
5.7 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of HOTELIERE TOULOUSE PURPAN (5.70) 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 420.49. 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 16.7x. Operating income very largely covers interest expenses: high safety margin.
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
420.49
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
551.913
98.026
88.611
88.592
148.024
205.802
306.546
345.954
420.49
Interest coverage
-0.714
-37.056
11.253
22.092
-55.515
13.469
17.518
15.988
16.726
Sector positioning
Liquidity ratio
420.492024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+6 pts over 3 years
In 2024, the liquidity ratio of HOTELIERE TOULOUSE PURPAN (420.49) 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
16.73x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of HOTELIERE TOULOUSE PURPAN (16.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Overall, WCR represents 206 days of revenue, i.e. 933 k€ to permanently finance. Over 2016-2024, WCR increased by +385%, 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
932 785 €
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
9 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
63 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
206 j
WCR and payment terms evolution HOTELIERE TOULOUSE PURPAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
192 442 €
85 842 €
138 147 €
516 253 €
556 350 €
1 010 157 €
771 779 €
983 511 €
932 785 €
Inventory turnover (days)
30
3
2
3
4
6
2
1
0
Customer payment term (days)
21
18
19
62
108
46
6
5
9
Supplier payment term (days)
147
56
118
243
234
247
88
78
63
Positioning of HOTELIERE TOULOUSE PURPAN 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 TOULOUSE PURPAN is estimated at
1 442 126 €
(range 454 865€ - 2 714 892€).
With an EBITDA of 423 404€, 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
454k€1442k€2714k€
1 442 126 €Range: 454 865€ - 2 714 892€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
423 404 €×4.8x
Estimation2 021 663 €
472 382€ - 3 481 941€
Revenue Multiple30%
1 633 942 €×0.54x
Estimation887 679 €
441 470€ - 2 034 403€
Net Income Multiple20%
201 463 €×4.1x
Estimation824 954 €
431 166€ - 1 818 007€
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 TOULOUSE PURPAN with other companies in the same sector:
Frequently asked questions about HOTELIERE TOULOUSE PURPAN
What is the revenue of HOTELIERE TOULOUSE PURPAN ?
The revenue of HOTELIERE TOULOUSE PURPAN in 2024 is 1.6 M€.
Is HOTELIERE TOULOUSE PURPAN profitable?
Yes, HOTELIERE TOULOUSE PURPAN generated a net profit of 201 k€ in 2024.
Where is the headquarters of HOTELIERE TOULOUSE PURPAN ?
The headquarters of HOTELIERE TOULOUSE PURPAN is located in TOULOUSE (31300), in the department Haute-Garonne.
Where to find the tax return of HOTELIERE TOULOUSE PURPAN ?
The tax return of HOTELIERE TOULOUSE PURPAN 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 TOULOUSE PURPAN operate?
HOTELIERE TOULOUSE PURPAN 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