Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1996-12-20 (29 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75006), Paris
RESIDENCE EDOUARD VI : revenue, balance sheet and financial ratios
RESIDENCE EDOUARD VI is a French company
founded 29 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75006),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESIDENCE EDOUARD VI (SIREN 410311500)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 501 105 €
251 573 €
103 095 €
1 043 171 €
1 091 039 €
919 278 €
709 786 €
Net income
404 497 €
-136 162 €
-408 002 €
131 973 €
136 175 €
2 990 €
-157 420 €
EBITDA
625 686 €
84 457 €
-241 982 €
219 464 €
208 927 €
89 609 €
-79 333 €
Net margin
26.9%
-54.1%
-395.8%
12.7%
12.5%
0.3%
-22.2%
Revenue and income statement
In 2022, RESIDENCE EDOUARD VI achieves revenue of 1.5 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +13.3%. Vs 2021, growth of +497% (252 k€ -> 1.5 M€). After deducting consumption (20 k€), gross margin stands at 1.5 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 626 k€, representing 41.7% of revenue. Positive scissor effect: EBITDA margin improves by +8.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 404 k€, i.e. 26.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 501 105 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 481 340 €
EBITDA (2022)
?
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
625 686 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
418 394 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
404 497 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
40.9%
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 93%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 39.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
92.647%
Financial autonomy (2022)
?
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
47.485%
Cash flow / Revenue (2022)
?
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
39.948%
Repayment capacity (2022)
?
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
1.592
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution RESIDENCE EDOUARD VI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
17.428
24.302
13.156
23.444
136.026
169.27
92.647
Financial autonomy
61.872
58.894
63.268
64.177
34.683
32.066
47.485
Repayment capacity
-2.486
1.919
1.44
1.304
-4.365
11.11
1.592
Cash flow / Revenue
-9.088%
12.713%
8.87%
20.535%
-109.545%
18.682%
39.948%
Sector positioning
Debt ratio
92.652022
2020
2021
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Average-5 pts over 3 years
In 2022, the debt ratio of RESIDENCE EDOUARD VI (92.65) 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
47.48%2022
2020
2021
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Good+8 pts over 3 years
In 2022, the financial autonomy of RESIDENCE EDOUARD VI (47.5%) 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
1.59 years2022
2020
2021
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Average+20 pts over 3 years
In 2022, the repayment capacity of RESIDENCE EDOUARD VI (1.59) 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 432.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.8x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
432.231
Interest coverage (2022)
?
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
3.841
Liquidity indicators evolution RESIDENCE EDOUARD VI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
133.367
131.427
112.175
127.095
118.965
151.829
432.231
Interest coverage
-9.298
7.868
4.083
0.0
-6.557
26.145
3.841
Sector positioning
Liquidity ratio
432.232022
2020
2021
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Excellent+37 pts over 3 years
In 2022, the liquidity ratio of RESIDENCE EDOUARD VI (432.23) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
3.84x2022
2020
2021
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Good+34 pts over 3 years
In 2022, the interest coverage of RESIDENCE EDOUARD VI (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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). WCR is negative (-23 days): operations structurally generate cash. Over 2016-2022, WCR increased by +59%, requiring additional financing.
Operating WCR (2022)
?
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
-94 164 €
Customer credit (2022)
?
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 (2022)
?
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
49 j
Inventory turnover (2022)
?
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 (2022)
?
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
-23 j
WCR and payment terms evolution RESIDENCE EDOUARD VI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-229 247 €
-211 314 €
-148 490 €
-78 175 €
64 515 €
-1 854 €
-94 164 €
Inventory turnover (days)
0
0
0
0
1
0
0
Customer payment term (days)
2
0
1
13
0
-7
0
Supplier payment term (days)
89
65
224
166
348
215
49
Positioning of RESIDENCE EDOUARD VI in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 164 transactions of similar company sales
in 2022,
the value of RESIDENCE EDOUARD VI is estimated at
2 257 655 €
(range 1 007 995€ - 4 135 738€).
With an EBITDA of 625 686€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.96x
(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 value2022
164 transactions
1007k€2257k€4135k€
2 257 655 €Range: 1 007 995€ - 4 135 738€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
625 686 €×4.7x
Estimation2 947 123 €
1 462 464€ - 5 132 527€
Revenue Multiple30%
1 501 105 €×0.96x
Estimation1 438 011 €
347 981€ - 2 698 050€
Net Income Multiple20%
404 497 €×4.4x
Estimation1 763 455 €
861 847€ - 3 800 300€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 164 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 RESIDENCE EDOUARD VI with other companies in the same sector:
Frequently asked questions about RESIDENCE EDOUARD VI
What is the revenue of RESIDENCE EDOUARD VI ?
The revenue of RESIDENCE EDOUARD VI in 2022 is 1.5 M€.
Is RESIDENCE EDOUARD VI profitable?
Yes, RESIDENCE EDOUARD VI generated a net profit of 404 k€ in 2022.
Where is the headquarters of RESIDENCE EDOUARD VI ?
The headquarters of RESIDENCE EDOUARD VI is located in PARIS (75006), in the department Paris.
Where to find the tax return of RESIDENCE EDOUARD VI ?
The tax return of RESIDENCE EDOUARD VI 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 RESIDENCE EDOUARD VI operate?
RESIDENCE EDOUARD VI 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