SA HOTEL NEGRESCO : revenue, balance sheet and financial ratios
SA HOTEL NEGRESCO is a French company
founded 69 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NICE (06000),
this company of category PME
shows in 2024 a revenue of 36.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA HOTEL NEGRESCO (SIREN 957810146)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
36 344 639 €
32 036 525 €
28 459 516 €
13 566 346 €
6 786 285 €
21 982 471 €
20 229 959 €
19 209 979 €
17 300 828 €
Net income
5 338 312 €
4 404 601 €
4 071 031 €
571 006 €
-4 492 812 €
1 364 221 €
1 043 993 €
1 006 043 €
98 031 €
EBITDA
9 981 527 €
8 156 615 €
7 424 503 €
2 964 018 €
-1 984 947 €
3 985 627 €
3 338 434 €
3 053 454 €
1 881 167 €
Net margin
14.7%
13.7%
14.3%
4.2%
-66.2%
6.2%
5.2%
5.2%
0.6%
Revenue and income statement
In 2024, SA HOTEL NEGRESCO achieves revenue of 36.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2023, growth of +13% (32.0 M€ -> 36.3 M€). After deducting consumption (4.0 M€), gross margin stands at 32.4 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10.0 M€, representing 27.5% of revenue. Positive scissor effect: EBITDA margin improves by +2.0 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 5.3 M€, i.e. 14.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
36 344 639 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
32 386 715 €
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
9 981 527 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 759 420 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 338 312 €
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
27.5%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 51%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.1% 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 (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
49.947%
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
51.452%
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
23.066%
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
1.107
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
258.768
203.442
149.737
120.887
482.17
510.003
227.889
89.493
49.947
Financial autonomy
20.351
23.921
29.706
34.125
13.671
13.782
24.083
41.949
51.452
Repayment capacity
7.237
3.366
2.949
2.474
-6.513
6.653
2.651
1.795
1.107
Cash flow / Revenue
7.964%
15.288%
14.825%
16.158%
-28.149%
16.563%
21.602%
21.308%
23.066%
Sector positioning
Debt ratio
49.952024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-20 pts over 3 years
In 2024, the debt ratio of SA HOTEL NEGRESCO (49.95) 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
51.45%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+23 pts over 3 years
In 2024, the financial autonomy of SA HOTEL NEGRESCO (51.5%) 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
1.11 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average-6 pts over 3 years
In 2024, the repayment capacity of SA HOTEL NEGRESCO (1.11) 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 84.09. 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 6.8x. Operating income very largely covers interest expenses: high safety margin.
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
84.09
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
6.831
Liquidity indicators evolution SA HOTEL NEGRESCO
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
107.585
135.282
137.11
136.682
170.034
305.376
209.974
131.55
84.09
Interest coverage
22.978
13.099
11.552
9.515
-7.46
12.545
7.573
7.527
6.831
Sector positioning
Liquidity ratio
84.092024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-25 pts over 3 years
In 2024, the liquidity ratio of SA HOTEL NEGRESCO (84.09) 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
6.83x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good-12 pts over 3 years
In 2024, the interest coverage of SA HOTEL NEGRESCO (6.8x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Excellent situation: suppliers finance 32 days of the operating cycle (retail model). Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-40 days): operations structurally generate cash. Notable WCR improvement over the period (-190%), freeing up cash.
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
-4 025 169 €
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
5 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
37 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
16 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
-40 j
WCR and payment terms evolution SA HOTEL NEGRESCO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 387 872 €
-1 764 821 €
-1 855 694 €
-2 090 533 €
-1 483 075 €
-952 357 €
-2 831 153 €
-1 978 255 €
-4 025 169 €
Inventory turnover (days)
9
8
7
8
30
15
10
16
16
Customer payment term (days)
7
9
4
5
1
8
5
7
5
Supplier payment term (days)
74
60
50
48
50
52
39
41
37
Positioning of SA HOTEL NEGRESCO 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 SA HOTEL NEGRESCO is estimated at
34 125 238 €
(range 10 799 016€ - 64 252 763€).
With an EBITDA of 9 981 527€, 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
10799k€34125k€64252k€
34 125 238 €Range: 10 799 016€ - 64 252 763€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 981 527 €×4.8x
Estimation47 659 643 €
11 136 161€ - 82 084 926€
Revenue Multiple30%
36 344 639 €×0.54x
Estimation19 745 115 €
9 819 846€ - 45 252 307€
Net Income Multiple20%
5 338 312 €×4.1x
Estimation21 859 415 €
11 424 910€ - 48 173 045€
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 SA HOTEL NEGRESCO with other companies in the same sector:
Frequently asked questions about SA HOTEL NEGRESCO
What is the revenue of SA HOTEL NEGRESCO ?
The revenue of SA HOTEL NEGRESCO in 2024 is 36.3 M€.
Is SA HOTEL NEGRESCO profitable?
Yes, SA HOTEL NEGRESCO generated a net profit of 5.3 M€ in 2024.
Where is the headquarters of SA HOTEL NEGRESCO ?
The headquarters of SA HOTEL NEGRESCO is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of SA HOTEL NEGRESCO ?
The tax return of SA HOTEL NEGRESCO 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 SA HOTEL NEGRESCO operate?
SA HOTEL NEGRESCO 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