Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-05-19 (17 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: OLETTA (20232), None
LA COMPAGNIE CORSE HOTELS : revenue, balance sheet and financial ratios
LA COMPAGNIE CORSE HOTELS is a French company
founded 17 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in OLETTA (20232),
this company of category PME
shows in 2018 a revenue of 565 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA COMPAGNIE CORSE HOTELS (SIREN 504267071)
Indicator
2018
2017
2016
2015
Revenue
565 013 €
606 942 €
607 388 €
589 960 €
Net income
-117 569 €
-99 119 €
-53 860 €
-167 213 €
EBITDA
57 313 €
87 264 €
75 294 €
72 600 €
Net margin
-20.8%
-16.3%
-8.9%
-28.3%
Revenue and income statement
In 2018, LA COMPAGNIE CORSE HOTELS achieves revenue of 565 k€. Activity remains stable over the period (CAGR: -1.4%). Slight decline of -7% vs 2017. After deducting consumption (74 k€), gross margin stands at 491 k€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 57 k€, representing 10.1% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -34%, reducing margin by 4.2 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -118 k€ (-20.8% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
565 013 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
491 464 €
EBITDA (2018)
?
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
57 313 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-85 231 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-117 569 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.9%
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 -185%. 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 -88%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 139.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-184.695%
Financial autonomy (2018)
?
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
-88.103%
Cash flow / Revenue (2018)
?
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
3.618%
Repayment capacity (2018)
?
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
139.3
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA COMPAGNIE CORSE HOTELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
-238.1
-221.614
-203.223
-184.695
Financial autonomy
-57.803
-65.346
-76.1
-88.103
Repayment capacity
-8.719
66.133
52.432
139.3
Cash flow / Revenue
-60.253%
7.426%
9.072%
3.618%
Sector positioning
Debt ratio
-184.692018
2016
2017
2018
Q1: 0.0
Med: 30.86
Q3: 148.8
Excellent
In 2018, the debt ratio of LA COMPAGNIE CORSE HOTELS (-184.69) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-88.1%2018
2016
2017
2018
Q1: 4.65%
Med: 32.18%
Q3: 61.5%
Average
In 2018, the financial autonomy of LA COMPAGNIE CORSE HOTELS (-88.1%) 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
139.3 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.76 years
Q3: 4.62 years
Watch
In 2018, the repayment capacity of LA COMPAGNIE CORSE HOTELS (139.30) 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 27.97. 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 58.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
27.967
Interest coverage (2018)
?
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
58.707
Liquidity indicators evolution LA COMPAGNIE CORSE HOTELS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
51.607
46.948
31.339
27.967
Interest coverage
74.877
41.438
43.75
58.707
Sector positioning
Liquidity ratio
27.972018
2016
2017
2018
Q1: 59.45
Med: 122.53
Q3: 258.07
Watch
In 2018, the liquidity ratio of LA COMPAGNIE CORSE HOTELS (27.97) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
58.71x2018
2016
2017
2018
Q1: 0.0x
Med: 1.22x
Q3: 7.87x
Excellent
In 2018, the interest coverage of LA COMPAGNIE CORSE HOTELS (58.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 175 days. Excellent situation: suppliers finance 175 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-104 days): operations structurally generate cash. Notable WCR improvement over the period (-238%), freeing up cash.
Operating WCR (2018)
?
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
-163 752 €
Customer credit (2018)
?
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 (2018)
?
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
175 j
Inventory turnover (2018)
?
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
5 j
WCR in days of revenue (2018)
?
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
-104 j
WCR and payment terms evolution LA COMPAGNIE CORSE HOTELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
-48 483 €
-128 €
2 998 €
-163 752 €
Inventory turnover (days)
4
4
4
5
Customer payment term (days)
0
44
0
0
Supplier payment term (days)
301
277
272
175
Positioning of LA COMPAGNIE CORSE HOTELS in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 156 transactions of similar company sales
in 2018,
the value of LA COMPAGNIE CORSE HOTELS is estimated at
315 206 €
(range 102 445€ - 611 156€).
With an EBITDA of 57 313€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.63x
(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.
Estimated enterprise value2018
156 transactions
102k€315k€611k€
315 206 €Range: 102 445€ - 611 156€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
57 313 €×5.1x
Estimation290 358 €
78 375€ - 628 459€
Revenue Multiple30%
565 013 €×0.63x
Estimation356 622 €
142 563€ - 582 319€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 156 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 LA COMPAGNIE CORSE HOTELS with other companies in the same sector:
Frequently asked questions about LA COMPAGNIE CORSE HOTELS
What is the revenue of LA COMPAGNIE CORSE HOTELS ?
The revenue of LA COMPAGNIE CORSE HOTELS in 2018 is 565 k€.
Is LA COMPAGNIE CORSE HOTELS profitable?
LA COMPAGNIE CORSE HOTELS recorded a net loss in 2018.
Where is the headquarters of LA COMPAGNIE CORSE HOTELS ?
The headquarters of LA COMPAGNIE CORSE HOTELS is located in OLETTA (20232).
Where to find the tax return of LA COMPAGNIE CORSE HOTELS ?
The tax return of LA COMPAGNIE CORSE HOTELS 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 LA COMPAGNIE CORSE HOTELS operate?
LA COMPAGNIE CORSE HOTELS 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