Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1976-01-01 (50 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75014), Paris
MOTEL MONTPELLIER SUD : revenue, balance sheet and financial ratios
MOTEL MONTPELLIER SUD is a French company
founded 50 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75014),
this company of category ETI
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOTEL MONTPELLIER SUD (SIREN 305023145)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 646 551 €
4 024 781 €
3 719 730 €
2 850 447 €
1 926 291 €
3 381 586 €
3 079 160 €
3 024 242 €
Net income
5 482 685 €
4 533 145 €
11 128 €
33 016 €
4 895 803 €
3 090 929 €
2 805 881 €
2 803 995 €
EBITDA
964 100 €
1 252 123 €
1 117 686 €
682 995 €
474 966 €
850 317 €
794 086 €
804 437 €
Net margin
150.4%
112.6%
0.3%
1.2%
254.2%
91.4%
91.1%
92.7%
Revenue and income statement
Im Jahr 2024 erzielt MOTEL MONTPELLIER SUD einen Umsatz von 3.6 Mio€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +2.7%). Leichter Rückgang von -9% vs 2023. Nach Abzug des Verbrauchs (223 k€) beträgt die Bruttomarge 3.4 Mio€, d.h. eine Rate von 94%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 964 k€, was 26.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-9%) variiert EBITDA um -23%, was die Marge um 4.7 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 5.5 Mio€, d.h. 150.4% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 646 551 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 423 397 €
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
964 100 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
716 956 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 482 685 €
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
26.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 93%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 157.6% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.145%
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
92.694%
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
157.6%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MOTEL MONTPELLIER SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
10.164
23.644
30.518
23.616
218.677
237.116
10.918
0.145
Financial autonomy
79.619
73.366
68.426
77.076
26.631
24.293
82.336
92.694
Repayment capacity
0.119
0.266
0.336
0.188
3.348
7.071
0.11
0.0
Cash flow / Revenue
102.475%
104.601%
103.188%
276.419%
14.406%
7.414%
117.736%
157.6%
Sector positioning
Verschuldungsgrad
0.142024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Gut-50 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von MOTEL MONTPELLIER SUD (0.14). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
92.69%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Ausgezeichnet+32 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von MOTEL MONTPELLIER SUD (92.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: -0.07 ans
Med: 0.73 ans
Q3: 4.74 ans
Gut-48 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von MOTEL MONTPELLIER SUD (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 1254.68. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
1254.682
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
0.029
Liquidity indicators evolution MOTEL MONTPELLIER SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
677.885
888.808
783.342
931.379
268.313
463.739
974.894
1254.682
Interest coverage
0.028
0.654
1.008
1.998
81.537
41.749
0.363
0.029
Sector positioning
Liquiditätsquote
1254.682024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von MOTEL MONTPELLIER SUD (1254.68). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.03x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-50 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von MOTEL MONTPELLIER SUD (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 7 Tage. Lieferantenfrist: 39 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 32 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 1 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 585 Tage Umsatz. Im Zeitraum 2017-2024 stieg der WCR um +2881%.
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
5 927 870 €
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
7 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
39 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
1 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
585 j
WCR and payment terms evolution MOTEL MONTPELLIER SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
198 844 €
-105 123 €
4 543 398 €
6 285 083 €
2 358 659 €
2 625 832 €
5 771 858 €
5 927 870 €
Inventory turnover (days)
2
1
1
2
2
1
1
1
Customer payment term (days)
1
4
6
0
3
9
10
7
Supplier payment term (days)
55
28
50
51
56
59
48
39
Positioning of MOTEL MONTPELLIER SUD 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 MOTEL MONTPELLIER SUD is estimated at
7 386 127 €
(range 3 180 165€ - 15 221 484€).
With an EBITDA of 964 100€, 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
3180k€7386k€15221k€
7 386 127 €Range: 3 180 165€ - 15 221 484€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
964 100 €×4.8x
Estimation4 603 370 €
1 075 624€ - 7 928 454€
Revenue Multiple30%
3 646 551 €×0.54x
Estimation1 981 078 €
985 250€ - 4 540 280€
Net Income Multiple20%
5 482 685 €×4.1x
Estimation22 450 596 €
11 733 893€ - 49 475 870€
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 MOTEL MONTPELLIER SUD with other companies in the same sector:
Frequently asked questions about MOTEL MONTPELLIER SUD
What is the revenue of MOTEL MONTPELLIER SUD ?
The revenue of MOTEL MONTPELLIER SUD in 2024 is 3.6 M€.
Is MOTEL MONTPELLIER SUD profitable?
Yes, MOTEL MONTPELLIER SUD generated a net profit of 5.5 M€ in 2024.
Where is the headquarters of MOTEL MONTPELLIER SUD ?
The headquarters of MOTEL MONTPELLIER SUD is located in PARIS (75014), in the department Paris.
Where to find the tax return of MOTEL MONTPELLIER SUD ?
The tax return of MOTEL MONTPELLIER SUD 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 MOTEL MONTPELLIER SUD operate?
MOTEL MONTPELLIER SUD 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