Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2003-12-01 (22 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: FERRIERES-EN-BRIE (77164), Seine-et-Marne
PAXTON PARIS MLV : revenue, balance sheet and financial ratios
PAXTON PARIS MLV is a French company
founded 22 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in FERRIERES-EN-BRIE (77164),
this company of category ETI
shows in 2023 a revenue of 9.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAXTON PARIS MLV (SIREN 450943774)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
9 894 394 €
7 098 754 €
2 639 135 €
2 542 594 €
8 442 520 €
8 564 755 €
9 518 995 €
8 237 375 €
Net income
103 052 €
326 744 €
308 159 €
-422 144 €
80 958 €
-61 010 €
305 825 €
-68 771 €
81 €
EBITDA
N/C
388 329 €
357 807 €
-478 238 €
-450 938 €
-18 629 €
254 210 €
-102 604 €
-42 941 €
Net margin
N/C
3.3%
4.3%
-16.0%
3.2%
-0.7%
3.6%
-0.7%
0.0%
Revenue and income statement
In 2024, PAXTON PARIS MLV generates positive net income of 103 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 81 € -> 103 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
103 052 €
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 408%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
408.433%
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
10.368%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
77.124
0.721
0.017
13.424
439.921
2644.163
824.878
603.347
408.433
Financial autonomy
8.36
7.034
16.799
17.354
13.97
2.078
5.783
9.063
10.368
Repayment capacity
0.0
0.0
0.0
-1.439
-28.901
-7.317
12.396
11.889
None
Cash flow / Revenue
-0.489%
-0.791%
3.547%
-0.535%
-3.176%
-13.951%
4.026%
3.981%
None%
Sector positioning
Debt ratio
408.432024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of PAXTON PARIS MLV (408.43) 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
10.37%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of PAXTON PARIS MLV (10.4%) 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
11.89 years2023
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average
In 2023, the repayment capacity of PAXTON PARIS MLV (11.89) 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 72.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
72.882
Liquidity indicators evolution PAXTON PARIS MLV
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
108.86
107.091
115.121
115.366
313.806
87.887
66.258
98.671
72.882
Interest coverage
-6.12
-2.951
0.883
-9.179
-0.323
-6.053
13.27
16.492
None
Sector positioning
Liquidity ratio
72.882024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of PAXTON PARIS MLV (72.88) 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
16.49x2023
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Excellent
In 2023, the interest coverage of PAXTON PARIS MLV (16.5x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution PAXTON PARIS MLV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 377 801 €
2 209 739 €
2 165 341 €
1 626 451 €
2 733 085 €
2 121 627 €
1 724 571 €
1 862 422 €
0 €
Inventory turnover (days)
0
0
0
0
0
1
1
1
0
Customer payment term (days)
23
11
12
11
8
37
40
24
0
Supplier payment term (days)
108
97
88
68
93
223
161
91
0
Positioning of PAXTON PARIS MLV 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 PAXTON PARIS MLV is estimated at
421 979 €
(range 220 549€ - 929 943€).
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
220k€421k€929k€
421 979 €Range: 220 549€ - 929 943€
NAF 5 année 2024
Valuation method used
Net Income Multiple
103 052 €
×
4.1x
=421 979 €
Range: 220 549€ - 929 944€
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 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 PAXTON PARIS MLV with other companies in the same sector:
The revenue of PAXTON PARIS MLV in 2023 is 9.9 M€.
Is PAXTON PARIS MLV profitable?
Yes, PAXTON PARIS MLV generated a net profit of 103 k€ in 2024.
Where is the headquarters of PAXTON PARIS MLV ?
The headquarters of PAXTON PARIS MLV is located in FERRIERES-EN-BRIE (77164), in the department Seine-et-Marne.
Where to find the tax return of PAXTON PARIS MLV ?
The tax return of PAXTON PARIS MLV 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 PAXTON PARIS MLV operate?
PAXTON PARIS MLV 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