Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2021-03-25 (5 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75002), Paris
KNSA HOTELS FRANCE : revenue, balance sheet and financial ratios
KNSA HOTELS FRANCE is a French company
founded 5 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75002),
this company of category ETI
shows in 2024 a revenue of 769 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KNSA HOTELS FRANCE (SIREN 897693495)
Indicator
2024
2022
2021
Revenue
769 236 €
831 975 €
196 755 €
Net income
-7 592 857 €
-712 261 €
-435 552 €
EBITDA
-2 052 067 €
-1 598 219 €
-424 699 €
Net margin
-987.1%
-85.6%
-221.4%
Revenue and income statement
In 2024, KNSA HOTELS FRANCE achieves revenue of 769 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +57.5%. Slight decline of -8% vs 2022. After deducting consumption (0 €), gross margin stands at 769 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.1 M€, representing -266.8% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -28%, reducing margin by 74.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7.6 M€ (-987.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
769 236 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
769 236 €
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
-2 052 067 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 159 320 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 592 857 €
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
-266.8%
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 173%. 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 35%. The balance between equity and debt is satisfactory.
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
172.732%
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
35.059%
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
-145.451%
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
-18.811
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
2021
2022
2024
Debt ratio
16.23
54.852
172.732
Financial autonomy
27.831
31.079
35.059
Repayment capacity
-8.52
-17.079
-18.811
Cash flow / Revenue
-221.368%
-85.512%
-145.451%
Sector positioning
Debt ratio
172.732024
2021
2022
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+40 pts over 3 years
In 2024, the debt ratio of KNSA HOTELS FRANCE (172.73) 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
35.06%2024
2021
2022
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of KNSA HOTELS FRANCE (35.1%) 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
-18.81 years2024
2021
2022
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of KNSA HOTELS FRANCE (-18.81) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 342.45. 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
342.451
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-73.932
Liquidity indicators evolution KNSA HOTELS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2024
Liquidity ratio
6.914
16.561
342.451
Interest coverage
-2.555
-5.314
-73.932
Sector positioning
Liquidity ratio
342.452024
2021
2022
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+52 pts over 3 years
In 2024, the liquidity ratio of KNSA HOTELS FRANCE (342.45) 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
-73.93x2024
2021
2022
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of KNSA HOTELS FRANCE (-73.9x) 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: 119 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 258 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model). Overall, WCR represents 2130 days of revenue, i.e. 4.6 M€ to permanently finance. Over 2021-2024, WCR increased by +108%, 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
4 551 023 €
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
119 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
258 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
2130 j
WCR and payment terms evolution KNSA HOTELS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2024
Operating WCR
-53 935 399 €
-30 968 838 €
4 551 023 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
429
94
119
Supplier payment term (days)
215
124
258
Positioning of KNSA HOTELS FRANCE 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 KNSA HOTELS FRANCE is estimated at
417 906 €
(range 207 837€ - 957 767€).
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
207k€417k€957k€
417 906 €Range: 207 837€ - 957 767€
NAF 5 année 2024
Valuation method used
Revenue Multiple
769 236 €
×
0.54x
=417 906 €
Range: 207 838€ - 957 767€
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 KNSA HOTELS FRANCE with other companies in the same sector:
Frequently asked questions about KNSA HOTELS FRANCE
What is the revenue of KNSA HOTELS FRANCE ?
The revenue of KNSA HOTELS FRANCE in 2024 is 769 k€.
Is KNSA HOTELS FRANCE profitable?
KNSA HOTELS FRANCE recorded a net loss in 2024.
Where is the headquarters of KNSA HOTELS FRANCE ?
The headquarters of KNSA HOTELS FRANCE is located in PARIS (75002), in the department Paris.
Where to find the tax return of KNSA HOTELS FRANCE ?
The tax return of KNSA HOTELS FRANCE 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 KNSA HOTELS FRANCE operate?
KNSA HOTELS FRANCE 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