NT HOTEL GALLERY : revenue, balance sheet and financial ratios
NT HOTEL GALLERY is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in COLOMIERS (31770),
this company of category PME
shows in 2023 a revenue of 162 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NT HOTEL GALLERY (SIREN 798628475)
Indicator
2023
2022
2021
2020
2019
2018
2016
Revenue
162 196 €
146 833 €
70 273 €
144 307 €
338 752 €
225 392 €
231 343 €
Net income
-131 837 €
-976 592 €
-914 699 €
-2 653 490 €
-1 279 994 €
-395 962 €
-115 777 €
EBITDA
-469 734 €
-340 187 €
-431 303 €
-300 805 €
-242 913 €
-272 673 €
-107 559 €
Net margin
-81.3%
-665.1%
-1301.6%
-1838.8%
-377.9%
-175.7%
-50.0%
Revenue and income statement
In 2023, NT HOTEL GALLERY achieves revenue of 162 k€. Activity remains stable over the period (CAGR: -4.9%). Vs 2022, growth of +10% (147 k€ -> 162 k€). After deducting consumption (0 €), gross margin stands at 162 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -470 k€, representing -289.6% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -38%, reducing margin by 57.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -132 k€ (-81.3% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
162 196 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
162 196 €
EBITDA (2023)
?
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
-469 734 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-657 057 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-131 837 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-289.6%
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 118%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
118.446%
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
43.835%
Cash flow / Revenue (2023)
?
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
-288.449%
Repayment capacity (2023)
?
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
-7.679
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
2016
2018
2019
2020
2021
2022
2023
Debt ratio
57.441
18.223
205.65
55.733
64.62
109.676
118.446
Financial autonomy
57.408
81.436
30.961
63.063
59.139
46.16
43.835
Repayment capacity
-3.183
-1.564
-2.463
-7.177
-8.618
-11.486
-7.679
Cash flow / Revenue
-47.867%
-117.56%
-278.687%
-240.39%
-446.344%
-208.192%
-288.449%
Sector positioning
Debt ratio
118.452023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average+15 pts over 3 years
In 2023, the debt ratio of NT HOTEL GALLERY (118.45) 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
43.84%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good-13 pts over 3 years
In 2023, the financial autonomy of NT HOTEL GALLERY (43.8%) 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
-7.68 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Excellent
In 2023, the repayment capacity of NT HOTEL GALLERY (-7.68) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 285.76. 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
285.764
Interest coverage (2023)
?
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
-20.607
Liquidity indicators evolution NT HOTEL GALLERY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
Liquidity ratio
671.505
1939.653
1103.785
694.046
633.892
703.889
285.764
Interest coverage
-9.266
-35.646
-306.983
-32.326
-45.207
-168.54
-20.607
Sector positioning
Liquidity ratio
285.762023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Good-8 pts over 3 years
In 2023, the liquidity ratio of NT HOTEL GALLERY (285.76) 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
-20.61x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Average
In 2023, the interest coverage of NT HOTEL GALLERY (-20.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 182 days. Excellent situation: suppliers finance 182 days of the operating cycle (retail model). Overall, WCR represents 1683 days of revenue, i.e. 758 k€ to permanently finance. Over 2016-2023, WCR increased by +23%, requiring additional financing.
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
758 283 €
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
182 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 in days of revenue (2023)
?
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
1683 j
WCR and payment terms evolution NT HOTEL GALLERY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
Operating WCR
618 845 €
1 967 041 €
2 065 418 €
775 891 €
708 980 €
1 174 530 €
758 283 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
87
72
31
289
984
830
0
Supplier payment term (days)
77
84
151
49
63
167
182
Positioning of NT HOTEL GALLERY 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 NT HOTEL GALLERY is estimated at
120 475 €
(range 38 853€ - 224 738€).
The price/revenue ratio is 0.74x
(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 value2023
108 transactions
38k€120k€224k€
120 475 €Range: 38 853€ - 224 738€
NAF 5 année 2023
Valuation method used
Revenue Multiple
162 196 €
×
0.74x
=120 476 €
Range: 38 854€ - 224 739€
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 NT HOTEL GALLERY with other companies in the same sector:
The revenue of NT HOTEL GALLERY in 2023 is 162 k€.
Is NT HOTEL GALLERY profitable?
NT HOTEL GALLERY recorded a net loss in 2023.
Where is the headquarters of NT HOTEL GALLERY ?
The headquarters of NT HOTEL GALLERY is located in COLOMIERS (31770), in the department Haute-Garonne.
Where to find the tax return of NT HOTEL GALLERY ?
The tax return of NT HOTEL GALLERY 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 NT HOTEL GALLERY operate?
NT HOTEL GALLERY 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