LE KLEBER HOTEL : revenue, balance sheet and financial ratios
LE KLEBER HOTEL is a French company
founded 21 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in STRASBOURG (67000),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE KLEBER HOTEL (SIREN 479784621)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
2015
2014
Revenue
1 586 194 €
3 161 220 €
1 180 267 €
580 809 €
869 359 €
1 039 511 €
993 720 €
956 819 €
902 909 €
929 084 €
Net income
341 022 €
757 540 €
224 743 €
150 812 €
46 391 €
272 701 €
296 580 €
218 919 €
42 188 €
1 546 445 €
EBITDA
584 143 €
1 225 588 €
340 092 €
197 486 €
135 210 €
265 979 €
157 869 €
97 512 €
158 855 €
114 883 €
Net margin
21.5%
24.0%
19.0%
26.0%
5.3%
26.2%
29.8%
22.9%
4.7%
166.4%
Revenue and income statement
In 2024, LE KLEBER HOTEL achieves revenue of 1.6 M€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.5%. Significant drop of -50% vs 2023. After deducting consumption (65 k€), gross margin stands at 1.5 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 584 k€, representing 36.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 341 k€, i.e. 21.5% 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
1 586 194 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 521 273 €
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
584 143 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
481 702 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
341 022 €
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
36.6%
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 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 57%. 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 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 28.8% 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
44.168%
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
56.9%
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
28.824%
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
0.759
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
2014
2015
2016
2017
2018
2020
2021
2022
2023
2024
Debt ratio
35.16
110.012
68.962
76.631
76.043
88.125
70.235
101.64
64.375
44.168
Financial autonomy
66.603
42.526
53.839
49.224
51.967
40.196
47.808
39.985
49.85
56.9
Repayment capacity
22.425
7.412
3.116
2.416
2.417
4.624
2.318
2.569
1.042
0.759
Cash flow / Revenue
3.276%
14.621%
25.34%
25.089%
29.089%
9.784%
25.628%
22.407%
31.532%
28.824%
Sector positioning
Debt ratio
44.172024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-8 pts over 3 years
In 2024, the debt ratio of LE KLEBER HOTEL (44.17) 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
56.9%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+13 pts over 3 years
In 2024, the financial autonomy of LE KLEBER HOTEL (56.9%) 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
0.76 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average-8 pts over 3 years
In 2024, the repayment capacity of LE KLEBER HOTEL (0.76) 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 175.16. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
175.157
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
1.818
Liquidity indicators evolution LE KLEBER HOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
830.702
603.87
747.773
463.334
731.457
175.492
203.847
261.216
196.708
175.157
Interest coverage
5.936
5.21
8.864
6.692
3.611
3.061
3.09
0.565
1.699
1.818
Sector positioning
Liquidity ratio
175.162024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good-10 pts over 3 years
In 2024, the liquidity ratio of LE KLEBER HOTEL (175.16) 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
1.82x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good+16 pts over 3 years
In 2024, the interest coverage of LE KLEBER HOTEL (1.8x) 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. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). Overall, WCR represents 34 days of revenue, i.e. 149 k€ to permanently finance. Notable WCR improvement over the period (-78%), freeing up cash.
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
149 324 €
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
2 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
38 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
34 j
WCR and payment terms evolution LE KLEBER HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
672 555 €
775 644 €
602 059 €
357 282 €
378 725 €
202 430 €
271 249 €
600 685 €
552 897 €
149 324 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
6
7
9
8
5
10
4
3
2
Supplier payment term (days)
63
78
33
29
29
67
80
64
40
38
Positioning of LE KLEBER HOTEL 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 LE KLEBER HOTEL is estimated at
1 932 384 €
(range 600 397€ - 3 609 867€).
With an EBITDA of 584 143€, 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
600k€1932k€3609k€
1 932 384 €Range: 600 397€ - 3 609 867€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
584 143 €×4.8x
Estimation2 789 157 €
651 715€ - 4 803 808€
Revenue Multiple30%
1 586 194 €×0.54x
Estimation861 739 €
428 569€ - 1 974 953€
Net Income Multiple20%
341 022 €×4.1x
Estimation1 396 423 €
729 846€ - 3 077 390€
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 LE KLEBER HOTEL with other companies in the same sector:
Yes, LE KLEBER HOTEL generated a net profit of 341 k€ in 2024.
Where is the headquarters of LE KLEBER HOTEL ?
The headquarters of LE KLEBER HOTEL is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of LE KLEBER HOTEL ?
The tax return of LE KLEBER HOTEL 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 LE KLEBER HOTEL operate?
LE KLEBER HOTEL 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