SAINT-BRIEUC HOTEL : revenue, balance sheet and financial ratios
SAINT-BRIEUC HOTEL is a French company
founded 18 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in SAINT-BRIEUC (22000),
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 - SAINT-BRIEUC HOTEL (SIREN 501599278)
Indicator
2022
2021
2019
2018
2017
2016
Revenue
1 471 191 €
990 923 €
734 311 €
150 000 €
150 000 €
150 000 €
Net income
225 995 €
156 140 €
-99 998 €
-111 207 €
-128 446 €
-134 355 €
EBITDA
248 345 €
174 386 €
40 692 €
39 372 €
39 945 €
40 059 €
Net margin
15.4%
15.8%
-13.6%
-74.1%
-85.6%
-89.6%
Revenue and income statement
In 2022, SAINT-BRIEUC HOTEL achieves revenue of 1.5 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +46.3%. Vs 2021, growth of +48% (991 k€ -> 1.5 M€). After deducting consumption (187 k€), gross margin stands at 1.3 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 248 k€, representing 16.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 226 k€, i.e. 15.4% 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
1 471 191 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 283 693 €
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
248 345 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
219 237 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
225 995 €
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
16.5%
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 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.3% 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
62.358%
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
50.271%
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
16.321%
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
1.028
Solvency indicators evolution SAINT-BRIEUC HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Debt ratio
55.229
0.097
90.805
133.848
168.273
62.358
Financial autonomy
60.709
57.421
50.952
29.576
30.123
50.271
Repayment capacity
7.125
0.0
5.023
3.236
1.757
1.028
Cash flow / Revenue
23.005%
25.929%
24.767%
5.943%
16.406%
16.321%
Sector positioning
Debt ratio
62.362022
2019
2021
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Average-16 pts over 3 years
In 2022, the debt ratio of SAINT-BRIEUC HOTEL (62.36) 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
50.27%2022
2019
2021
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Good+21 pts over 3 years
In 2022, the financial autonomy of SAINT-BRIEUC HOTEL (50.3%) 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
1.03 years2022
2019
2021
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Good-22 pts over 3 years
In 2022, the repayment capacity of SAINT-BRIEUC HOTEL (1.03) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
0.0
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
1.28
Liquidity indicators evolution SAINT-BRIEUC HOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
14.938
2.673
151.644
121.507
303.374
0.0
Interest coverage
13.855
9.506
7.401
3.93
1.377
1.28
Sector positioning
Liquidity ratio
0.02022
2019
2021
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Watch-22 pts over 3 years
In 2022, the liquidity ratio of SAINT-BRIEUC HOTEL (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.28x2022
2019
2021
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Average-16 pts over 3 years
In 2022, the interest coverage of SAINT-BRIEUC HOTEL (1.3x) 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: 22 days. Favorable situation: supplier credit is longer than customer credit by 22 days. WCR is negative (-22 days): operations structurally generate cash. Notable WCR improvement over the period (-383%), freeing up cash.
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
-89 919 €
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
22 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
-22 j
WCR and payment terms evolution SAINT-BRIEUC HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Operating WCR
31 808 €
-161 712 €
36 202 €
34 402 €
163 245 €
-89 919 €
Inventory turnover (days)
0
0
0
2
1
0
Customer payment term (days)
0
0
0
6
4
0
Supplier payment term (days)
101
104
10
35
25
22
Positioning of SAINT-BRIEUC HOTEL 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 SAINT-BRIEUC HOTEL is estimated at
1 204 737 €
(range 488 855€ - 2 236 527€).
With an EBITDA of 248 345€, 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
488k€1204k€2236k€
1 204 737 €Range: 488 855€ - 2 236 527€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
248 345 €×4.7x
Estimation1 169 761 €
580 476€ - 2 037 184€
Revenue Multiple30%
1 471 191 €×0.96x
Estimation1 409 354 €
341 046€ - 2 644 283€
Net Income Multiple20%
225 995 €×4.4x
Estimation985 254 €
481 519€ - 2 123 251€
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 SAINT-BRIEUC HOTEL with other companies in the same sector:
Frequently asked questions about SAINT-BRIEUC HOTEL
What is the revenue of SAINT-BRIEUC HOTEL ?
The revenue of SAINT-BRIEUC HOTEL in 2022 is 1.5 M€.
Is SAINT-BRIEUC HOTEL profitable?
Yes, SAINT-BRIEUC HOTEL generated a net profit of 226 k€ in 2022.
Where is the headquarters of SAINT-BRIEUC HOTEL ?
The headquarters of SAINT-BRIEUC HOTEL is located in SAINT-BRIEUC (22000), in the department Cotes-d'Armor.
Where to find the tax return of SAINT-BRIEUC HOTEL ?
The tax return of SAINT-BRIEUC 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 SAINT-BRIEUC HOTEL operate?
SAINT-BRIEUC 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