Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-02-11 (15 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75001), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
HWANGE SAFARI CONCEPT : revenue, balance sheet and financial ratios
HWANGE SAFARI CONCEPT is a French company
founded 15 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75001),
this company of category PME
shows in 2022 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HWANGE SAFARI CONCEPT (SIREN 530504356)
Indicator
2024
2023
2022
2021
2020
2017
2016
Revenue
N/C
N/C
119 603 €
N/C
N/C
N/C
N/C
Net income
10 380 €
18 688 €
7 355 €
23 230 €
972 €
959 €
-24 195 €
EBITDA
N/C
N/C
11 017 €
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
6.1%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, HWANGE SAFARI CONCEPT generates positive net income of 10 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 380 €
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 503%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
502.863%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Debt ratio
1192.298
1237.21
1082.683
889.649
842.686
527.452
502.863
Financial autonomy
7.362
7.392
8.337
10.033
10.598
15.124
16.432
Repayment capacity
None
None
None
None
159.628
None
None
Cash flow / Revenue
None%
None%
None%
None%
6.15%
None%
None%
Sector positioning
Debt ratio
502.862024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of HWANGE SAFARI CONCEPT (502.86) 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
16.43%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of HWANGE SAFARI CONCEPT (16.4%) 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
159.63 years2022
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Watch
In 2022, the repayment capacity of HWANGE SAFARI CONCEPT (159.63) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1168.73. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
867.335
757.138
703.16
1494.255
6788.658
169.205
1168.726
Interest coverage
None
None
None
None
2.16
None
None
Sector positioning
Liquidity ratio
1168.732024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of HWANGE SAFARI CONCEPT (1168.73) 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
2.16x2022
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Good
In 2022, the interest coverage of HWANGE SAFARI CONCEPT (2.2x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution HWANGE SAFARI CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
504 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
794
997
1212
0
0
0
0
Supplier payment term (days)
352
105
111
140
2
0
0
Positioning of HWANGE SAFARI CONCEPT 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 HWANGE SAFARI CONCEPT is estimated at
42 504 €
(range 22 214€ - 93 669€).
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
22k€42k€93k€
42 504 €Range: 22 214€ - 93 669€
NAF 5 année 2024
Valuation method used
Net Income Multiple
10 380 €
×
4.1x
=42 504 €
Range: 22 215€ - 93 669€
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 HWANGE SAFARI CONCEPT with other companies in the same sector:
Frequently asked questions about HWANGE SAFARI CONCEPT
What is the revenue of HWANGE SAFARI CONCEPT ?
The revenue of HWANGE SAFARI CONCEPT in 2022 is 120 k€.
Is HWANGE SAFARI CONCEPT profitable?
Yes, HWANGE SAFARI CONCEPT generated a net profit of 10 k€ in 2024.
Where is the headquarters of HWANGE SAFARI CONCEPT ?
The headquarters of HWANGE SAFARI CONCEPT is located in PARIS (75001), in the department Paris.
Where to find the tax return of HWANGE SAFARI CONCEPT ?
The tax return of HWANGE SAFARI CONCEPT 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 HWANGE SAFARI CONCEPT operate?
HWANGE SAFARI CONCEPT 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