JPR GESTION COTE D'AZUR is a French company
founded 22 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NICE (06000),
this company of category ETI
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JPR GESTION COTE D'AZUR (SIREN 448970871)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
3 570 933 €
3 161 106 €
2 778 973 €
1 469 956 €
2 765 204 €
2 665 134 €
2 310 687 €
2 306 793 €
Net income
452 302 €
314 952 €
308 502 €
-383 764 €
369 129 €
115 337 €
87 279 €
145 028 €
EBITDA
1 293 482 €
1 075 033 €
747 737 €
-146 489 €
812 335 €
658 116 €
150 784 €
163 112 €
Net margin
12.7%
10.0%
11.1%
-26.1%
13.3%
4.3%
3.8%
6.3%
Revenue and income statement
In 2024, JPR GESTION COTE D'AZUR achieves revenue of 3.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.6%. Vs 2023, growth of +13% (3.2 M€ -> 3.6 M€). After deducting consumption (76 k€), gross margin stands at 3.5 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.3 M€, representing 36.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 452 k€, i.e. 12.7% 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
3 570 933 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 495 378 €
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
1 293 482 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
660 669 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
452 302 €
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
36.2%
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 22%. 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 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.6% 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
22.246%
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
39.735%
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
17.55%
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
0.241
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
2022
2023
2024
Debt ratio
-134.889
-342.275
-490.456
1361.387
-609.325
-4397.942
35.38
22.246
Financial autonomy
-64.269
-25.133
-16.016
5.102
-13.671
-1.157
19.783
39.735
Repayment capacity
3.149
6.209
5.235
2.531
-6.627
1.714
0.234
0.241
Cash flow / Revenue
8.884%
9.332%
9.696%
18.147%
-18.169%
15.878%
14.171%
17.55%
Sector positioning
Debt ratio
22.252024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good+20 pts over 3 years
In 2024, the debt ratio of JPR GESTION COTE D'AZUR (22.25) 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
39.73%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+33 pts over 3 years
In 2024, the financial autonomy of JPR GESTION COTE D'AZUR (39.7%) 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
0.24 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-18 pts over 3 years
In 2024, the repayment capacity of JPR GESTION COTE D'AZUR (0.24) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 152.57. 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
152.57
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
2022
2023
2024
Liquidity ratio
48.1
76.916
121.736
214.067
211.166
129.386
96.516
152.57
Interest coverage
8.594
11.311
2.122
2.108
-8.82
4.553
0.788
0.0
Sector positioning
Liquidity ratio
152.572024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average+11 pts over 3 years
In 2024, the liquidity ratio of JPR GESTION COTE D'AZUR (152.57) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-37 pts over 3 years
In 2024, the interest coverage of JPR GESTION COTE D'AZUR (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 117 days. Excellent situation: suppliers finance 107 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 109 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +482%, 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
1 083 492 €
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
10 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
117 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
2 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
109 j
WCR and payment terms evolution JPR GESTION COTE D'AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-283 297 €
-344 616 €
8 262 €
217 870 €
155 536 €
537 148 €
606 774 €
1 083 492 €
Inventory turnover (days)
0
0
0
0
1
3
2
2
Customer payment term (days)
3
2
1
8
8
16
12
10
Supplier payment term (days)
36
29
76
60
84
95
158
117
Positioning of JPR GESTION COTE D'AZUR 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 JPR GESTION COTE D'AZUR is estimated at
4 040 466 €
(range 1 204 600€ - 7 468 749€).
With an EBITDA of 1 293 482€, 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
1204k€4040k€7468k€
4 040 466 €Range: 1 204 600€ - 7 468 749€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 293 482 €×4.8x
Estimation6 176 098 €
1 443 108€ - 10 637 187€
Revenue Multiple30%
3 570 933 €×0.54x
Estimation1 939 997 €
964 819€ - 4 446 129€
Net Income Multiple20%
452 302 €×4.1x
Estimation1 852 094 €
968 004€ - 4 081 583€
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 JPR GESTION COTE D'AZUR with other companies in the same sector:
Frequently asked questions about JPR GESTION COTE D'AZUR
What is the revenue of JPR GESTION COTE D'AZUR ?
The revenue of JPR GESTION COTE D'AZUR in 2024 is 3.6 M€.
Is JPR GESTION COTE D'AZUR profitable?
Yes, JPR GESTION COTE D'AZUR generated a net profit of 452 k€ in 2024.
Where is the headquarters of JPR GESTION COTE D'AZUR ?
The headquarters of JPR GESTION COTE D'AZUR is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of JPR GESTION COTE D'AZUR ?
The tax return of JPR GESTION COTE D'AZUR 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 JPR GESTION COTE D'AZUR operate?
JPR GESTION COTE D'AZUR 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