Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-04-01 (33 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PLOEMEUR (56270), Morbihan
KOLIBRI HOSPITALITY : revenue, balance sheet and financial ratios
KOLIBRI HOSPITALITY is a French company
founded 33 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PLOEMEUR (56270),
this company of category PME
shows in 2024 a revenue of 65 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KOLIBRI HOSPITALITY (SIREN 390852259)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
65 393 €
52 022 €
62 984 €
224 353 €
N/C
N/C
N/C
N/C
N/C
Net income
2 376 491 €
-311 490 €
482 489 €
-228 539 €
-2 283 €
710 729 €
1 874 218 €
2 826 959 €
778 833 €
EBITDA
-95 503 €
-22 585 €
-16 257 €
-78 284 €
N/C
N/C
N/C
N/C
N/C
Net margin
3634.2%
-598.8%
766.1%
-101.9%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, KOLIBRI HOSPITALITY achieves revenue of 65 k€. Revenue is declining over the period 2021-2024 (CAGR: -33.7%). Vs 2023, growth of +26% (52 k€ -> 65 k€). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -96 k€, representing -146.0% of revenue. Warning negative scissor effect: despite revenue change (+26%), EBITDA varies by -323%, reducing margin by 102.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.4 M€, i.e. 3634.2% 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
65 393 €
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
-95 503 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-79 892 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 376 491 €
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
-146.0%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 68%. 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 19.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 323.1% 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
39.531%
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
68.444%
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
323.108%
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
19.632
Solvency indicators evolution KOLIBRI HOSPITALITY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
70.725
62.365
49.708
48.22
76.593
77.618
63.89
69.433
39.531
Financial autonomy
57.039
60.239
62.172
64.369
54.069
55.443
59.451
53.968
68.444
Repayment capacity
None
None
None
None
None
20.131
10.224
-18.074
19.632
Cash flow / Revenue
None%
None%
None%
None%
None%
102.228%
836.204%
-598.766%
323.108%
Sector positioning
Debt ratio
39.532024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of KOLIBRI HOSPITALITY (39.53) 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
68.44%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good+7 pts over 3 years
In 2024, the financial autonomy of KOLIBRI HOSPITALITY (68.4%) 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
19.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of KOLIBRI HOSPITALITY (19.63) 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 1792.51. 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
1792.514
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
2448.051
2842.544
796.276
1244.059
1307.935
4181.719
2589.214
731.602
1792.514
Interest coverage
None
None
None
None
None
-122.067
-680.575
-700.872
-239.98
Sector positioning
Liquidity ratio
1792.512024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Good-6 pts over 3 years
In 2024, the liquidity ratio of KOLIBRI HOSPITALITY (1792.51) 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
-239.98x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of KOLIBRI HOSPITALITY (-240.0x) 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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 58652 days of revenue, i.e. 10.7 M€ to permanently finance.
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
10 654 009 €
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
18 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
36 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
58652 j
WCR and payment terms evolution KOLIBRI HOSPITALITY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
8 302 587 €
7 868 728 €
7 900 960 €
10 654 009 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
98
107
14
18
Supplier payment term (days)
0
0
0
0
0
148
93
98
36
Positioning of KOLIBRI HOSPITALITY in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of KOLIBRI HOSPITALITY is estimated at
9 053 009 €
(range 3 110 445€ - 24 366 947€).
The price/revenue ratio is 0.38x
(conservative valuation).
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.
Estimated enterprise value2024
103 transactions
3110k€9053k€24366k€
9 053 009 €Range: 3 110 445€ - 24 366 947€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
65 393 €×0.38x
Estimation24 694 €
11 770€ - 49 872€
Net Income Multiple20%
2 376 491 €×9.5x
Estimation22 595 484 €
7 758 460€ - 60 842 560€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare KOLIBRI HOSPITALITY with other companies in the same sector:
Frequently asked questions about KOLIBRI HOSPITALITY
What is the revenue of KOLIBRI HOSPITALITY ?
The revenue of KOLIBRI HOSPITALITY in 2024 is 65 k€.
Is KOLIBRI HOSPITALITY profitable?
Yes, KOLIBRI HOSPITALITY generated a net profit of 2.4 M€ in 2024.
Where is the headquarters of KOLIBRI HOSPITALITY ?
The headquarters of KOLIBRI HOSPITALITY is located in PLOEMEUR (56270), in the department Morbihan.
Where to find the tax return of KOLIBRI HOSPITALITY ?
The tax return of KOLIBRI HOSPITALITY 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 KOLIBRI HOSPITALITY operate?
KOLIBRI HOSPITALITY operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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