Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-11-19 (22 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LE PLESSIS-ROBINSON (92350), Hauts-de-Seine
PLESSIS GRAND HOTEL : revenue, balance sheet and financial ratios
PLESSIS GRAND HOTEL is a French company
founded 22 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LE PLESSIS-ROBINSON (92350),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PLESSIS GRAND HOTEL (SIREN 451010235)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 917 794 €
2 242 082 €
2 175 469 €
1 450 722 €
666 727 €
2 425 087 €
2 335 660 €
2 662 402 €
3 161 789 €
Net income
-200 988 €
182 462 €
150 655 €
117 789 €
-201 537 €
319 697 €
317 018 €
181 364 €
190 931 €
EBITDA
-157 523 €
304 715 €
214 100 €
105 310 €
-234 927 €
506 445 €
499 451 €
302 265 €
269 936 €
Net margin
-10.5%
8.1%
6.9%
8.1%
-30.2%
13.2%
13.6%
6.8%
6.0%
Revenue and income statement
In 2024, PLESSIS GRAND HOTEL achieves revenue of 1.9 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.1%). Significant drop of -14% vs 2023. After deducting consumption (112 k€), gross margin stands at 1.8 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -158 k€, representing -8.2% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -152%, reducing margin by 21.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -201 k€ (-10.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 917 794 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 806 095 €
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
-157 523 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-216 789 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-200 988 €
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
-8.2%
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
58.002%
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
53.553%
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
-7.527%
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
-2.486
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
0.602
0.095
0.065
0.065
0.066
0.091
0.081
0.076
58.002
Financial autonomy
58.216
68.095
74.204
74.589
64.836
69.013
67.402
71.816
53.553
Repayment capacity
0.013
0.002
0.001
0.0
-0.002
0.0
0.0
0.0
-2.486
Cash flow / Revenue
5.952%
8.618%
15.97%
15.263%
-22.649%
13.372%
9.052%
10.821%
-7.527%
Sector positioning
Debt ratio
58.02024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+32 pts over 3 years
In 2024, the debt ratio of PLESSIS GRAND HOTEL (58.00) 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
53.55%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good-6 pts over 3 years
In 2024, the financial autonomy of PLESSIS GRAND HOTEL (53.5%) 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
-2.49 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of PLESSIS GRAND HOTEL (-2.49) 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 160.57. 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
160.571
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
-5.369
Liquidity indicators evolution PLESSIS GRAND HOTEL
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
141.751
165.993
237.608
272.553
165.913
288.004
138.116
240.411
160.571
Interest coverage
0.032
0.022
0.0
0.0
0.0
0.0
0.0
0.0
-5.369
Sector positioning
Liquidity ratio
160.572024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good+10 pts over 3 years
In 2024, the liquidity ratio of PLESSIS GRAND HOTEL (160.57) 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
-5.37x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of PLESSIS GRAND HOTEL (-5.4x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 19 days of revenue, i.e. 100 k€ to permanently finance. Over 2016-2024, WCR increased by +945%, requiring additional financing.
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
100 128 €
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
13 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
16 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
3 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
19 j
WCR and payment terms evolution PLESSIS GRAND HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 580 €
69 462 €
-53 627 €
-54 880 €
45 844 €
18 381 €
-52 255 €
93 562 €
100 128 €
Inventory turnover (days)
4
2
2
2
5
2
2
2
3
Customer payment term (days)
12
14
6
7
16
10
11
11
13
Supplier payment term (days)
19
13
15
16
33
19
21
18
16
Positioning of PLESSIS GRAND 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 PLESSIS GRAND HOTEL is estimated at
1 041 888 €
(range 518 162€ - 2 387 824€).
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
518k€1041k€2387k€
1 041 888 €Range: 518 162€ - 2 387 824€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 917 794 €
×
0.54x
=1 041 889 €
Range: 518 163€ - 2 387 824€
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 PLESSIS GRAND HOTEL with other companies in the same sector:
Frequently asked questions about PLESSIS GRAND HOTEL
What is the revenue of PLESSIS GRAND HOTEL ?
The revenue of PLESSIS GRAND HOTEL in 2024 is 1.9 M€.
Is PLESSIS GRAND HOTEL profitable?
PLESSIS GRAND HOTEL recorded a net loss in 2024.
Where is the headquarters of PLESSIS GRAND HOTEL ?
The headquarters of PLESSIS GRAND HOTEL is located in LE PLESSIS-ROBINSON (92350), in the department Hauts-de-Seine.
Where to find the tax return of PLESSIS GRAND HOTEL ?
The tax return of PLESSIS GRAND 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 PLESSIS GRAND HOTEL operate?
PLESSIS GRAND 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