Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-07-12 (15 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: CELLES-SUR-BELLE (79370), Deux-Sevres
LES TROIS MAISONS : revenue, balance sheet and financial ratios
LES TROIS MAISONS is a French company
founded 15 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CELLES-SUR-BELLE (79370),
this company of category PME
shows in 2021 a revenue of 823 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES TROIS MAISONS (SIREN 523773505)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2013
Revenue
N/C
N/C
822 651 €
843 404 €
1 066 097 €
1 066 321 €
1 007 822 €
996 266 €
924 776 €
Net income
44 481 €
103 756 €
154 421 €
-128 918 €
3 218 €
45 698 €
36 801 €
27 538 €
39 577 €
EBITDA
N/C
N/C
264 292 €
40 468 €
120 831 €
121 719 €
83 548 €
64 836 €
88 837 €
Net margin
N/C
N/C
18.8%
-15.3%
0.3%
4.3%
3.7%
2.8%
4.3%
Revenue and income statement
In 2023, LES TROIS MAISONS generates positive net income of 44 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2023: 40 k€ -> 44 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 481 €
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 166%. 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 28%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
165.591%
Financial autonomy (2023)
?
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
27.702%
Asset age ratio (2023)
?
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
2013
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
231.208
40.042
10.42
245.376
221.464
779.635
316.055
249.328
165.591
Financial autonomy
18.71
44.363
54.174
23.975
22.876
8.63
17.825
20.783
27.702
Repayment capacity
2.512
1.235
0.294
5.46
5.032
40.444
2.799
None
None
Cash flow / Revenue
8.165%
5.893%
7.673%
10.996%
10.768%
2.642%
32.501%
None%
None%
Sector positioning
Debt ratio
165.592023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average
In 2023, the debt ratio of LES TROIS MAISONS (165.59) 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
27.7%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Average+6 pts over 3 years
In 2023, the financial autonomy of LES TROIS MAISONS (27.7%) 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
2.8 years2021
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Average
In 2021, the repayment capacity of LES TROIS MAISONS (2.80) 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 99.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
99.676
Liquidity indicators evolution LES TROIS MAISONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
94.755
105.091
108.223
87.272
43.849
86.288
139.494
116.073
99.676
Interest coverage
6.292
3.66
1.078
3.339
7.422
15.261
3.796
None
None
Sector positioning
Liquidity ratio
99.682023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Average-8 pts over 3 years
In 2023, the liquidity ratio of LES TROIS MAISONS (99.68) 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
3.8x2021
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Good
In 2021, the interest coverage of LES TROIS MAISONS (3.8x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution LES TROIS MAISONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-68 526 €
-37 230 €
-27 725 €
-35 818 €
-73 337 €
-130 053 €
-191 834 €
0 €
0 €
Inventory turnover (days)
3
3
3
2
2
0
2
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
44
43
47
65
80
108
130
0
0
Positioning of LES TROIS MAISONS in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of LES TROIS MAISONS is estimated at
196 727 €
(range 85 203€ - 337 140€).
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 value2023
108 transactions
85k€196k€337k€
196 727 €Range: 85 203€ - 337 140€
NAF 5 année 2023
Valuation method used
Net Income Multiple
44 481 €
×
4.4x
=196 728 €
Range: 85 203€ - 337 141€
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 108 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 LES TROIS MAISONS with other companies in the same sector:
Frequently asked questions about LES TROIS MAISONS
What is the revenue of LES TROIS MAISONS ?
The revenue of LES TROIS MAISONS in 2021 is 823 k€.
Is LES TROIS MAISONS profitable?
Yes, LES TROIS MAISONS generated a net profit of 44 k€ in 2023.
Where is the headquarters of LES TROIS MAISONS ?
The headquarters of LES TROIS MAISONS is located in CELLES-SUR-BELLE (79370), in the department Deux-Sevres.
Where to find the tax return of LES TROIS MAISONS ?
The tax return of LES TROIS MAISONS 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 LES TROIS MAISONS operate?
LES TROIS MAISONS 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