Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2013-10-25 (12 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS 13 (75013), Paris
SARL DG HOTELS GRAND OUEST : revenue, balance sheet and financial ratios
SARL DG HOTELS GRAND OUEST is a French company
founded 12 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS 13 (75013),
this company of category ETI
shows in 2021 a revenue of 270€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DG HOTELS GRAND OUEST (SIREN 799023825)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
270 €
38 257 €
560 717 €
562 048 €
424 721 €
446 967 €
Net income
-115 384 €
-309 380 €
70 458 €
26 899 €
-79 195 €
-109 718 €
EBITDA
-39 686 €
-92 736 €
101 559 €
91 394 €
-35 616 €
-156 386 €
Net margin
-42734.8%
-808.7%
12.6%
4.8%
-18.6%
-24.5%
Revenue and income statement
In 2021, SARL DG HOTELS GRAND OUEST achieves revenue of 270 €. Revenue is declining over the period 2016-2021 (CAGR: -77.3%). Significant drop of -99% vs 2020. After deducting consumption (0 €), gross margin stands at 270 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -40 k€, representing -14698.5% of revenue. Warning negative scissor effect: despite revenue change (-99%), EBITDA varies by +57%, reducing margin by 14456.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -115 k€ (-42734.8% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
270 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
270 €
EBITDA (2021)
?
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
-39 686 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 044 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-115 384 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-14698.5%
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 -91%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -1672%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-90.579%
Financial autonomy (2021)
?
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
-1672.453%
Cash flow / Revenue (2021)
?
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
-59957.407%
Repayment capacity (2021)
?
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
-7.979
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL DG HOTELS GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
-78.104
-89.841
-92.422
-91.036
-82.907
-90.579
Financial autonomy
-461.641
-523.958
-572.902
-530.369
-1267.291
-1672.453
Repayment capacity
-7.914
-7.803
15.688
9.765
-3.224
-7.979
Cash flow / Revenue
-22.496%
-29.19%
11.233%
16.647%
-880.845%
-59957.407%
Sector positioning
Debt ratio
-90.582021
2019
2020
2021
Q1: 0.0
Med: 41.15
Q3: 182.48
Excellent
In 2021, the debt ratio of SARL DG HOTELS GRAND OUEST (-90.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1672.45%2021
2019
2020
2021
Q1: 0.08%
Med: 25.93%
Q3: 55.61%
Average
In 2021, the financial autonomy of SARL DG HOTELS GRAND OUEST (-1672.5%) 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
-7.98 years2021
2019
2020
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of SARL DG HOTELS GRAND OUEST (-7.98) 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 10.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
10.653
Interest coverage (2021)
?
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
-1.056
Liquidity indicators evolution SARL DG HOTELS GRAND OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
31.258
39.312
38.058
38.825
9.854
10.653
Interest coverage
0.0
0.0
0.0
0.0
-0.373
-1.056
Sector positioning
Liquidity ratio
10.652021
2019
2020
2021
Q1: 80.04
Med: 181.6
Q3: 371.28
Watch
In 2021, the liquidity ratio of SARL DG HOTELS GRAND OUEST (10.65) 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
-1.06x2021
2019
2020
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Average
In 2021, the interest coverage of SARL DG HOTELS GRAND OUEST (-1.1x) 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: 1404 days. Excellent situation: suppliers finance 1404 days of the operating cycle (retail model). WCR is negative (-210021 days): operations structurally generate cash. Notable WCR improvement over the period (-382%), freeing up cash.
Operating WCR (2021)
?
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
-157 516 €
Customer credit (2021)
?
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 (2021)
?
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
1404 j
Inventory turnover (2021)
?
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 (2021)
?
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
-210021 j
WCR and payment terms evolution SARL DG HOTELS GRAND OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-32 655 €
-40 306 €
-91 979 €
-142 966 €
-235 017 €
-157 516 €
Inventory turnover (days)
1
3
0
1
0
0
Customer payment term (days)
4
6
3
2
0
0
Supplier payment term (days)
315
226
123
55
493
1404
Positioning of SARL DG HOTELS GRAND OUEST in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of SARL DG HOTELS GRAND OUEST is estimated at
325 €
(range 162€ - 513€).
The price/revenue ratio is 1.20x
(premium valuation).
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 value2021
98 tx
0k€0k€0k€
325 €Range: 162€ - 513€
NAF 5 année 2021
Valuation method used
Revenue Multiple
270 €
×
1.20x
=325 €
Range: 163€ - 514€
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 98 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 SARL DG HOTELS GRAND OUEST with other companies in the same sector:
Frequently asked questions about SARL DG HOTELS GRAND OUEST
What is the revenue of SARL DG HOTELS GRAND OUEST ?
The revenue of SARL DG HOTELS GRAND OUEST in 2021 is 270€.
Is SARL DG HOTELS GRAND OUEST profitable?
SARL DG HOTELS GRAND OUEST recorded a net loss in 2021.
Where is the headquarters of SARL DG HOTELS GRAND OUEST ?
The headquarters of SARL DG HOTELS GRAND OUEST is located in PARIS 13 (75013), in the department Paris.
Where to find the tax return of SARL DG HOTELS GRAND OUEST ?
The tax return of SARL DG HOTELS GRAND OUEST 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 SARL DG HOTELS GRAND OUEST operate?
SARL DG HOTELS GRAND OUEST 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