Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-12-31 (38 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: CHENONCEAUX (37150), Indre-et-Loire
SARL GERHOTEL : revenue, balance sheet and financial ratios
SARL GERHOTEL is a French company
founded 38 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CHENONCEAUX (37150),
this company of category PME
shows in 2025 a revenue of 74 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL GERHOTEL (SIREN 344125901)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
74 355 €
90 739 €
92 351 €
69 999 €
51 740 €
86 072 €
105 665 €
118 120 €
108 917 €
Net income
-30 899 €
-25 194 €
-18 872 €
-12 240 €
-11 378 €
-16 706 €
-15 579 €
-8 673 €
-7 504 €
EBITDA
-32 669 €
-29 074 €
-22 966 €
-10 777 €
-12 393 €
-17 777 €
-13 936 €
-8 921 €
-10 231 €
Net margin
-41.6%
-27.8%
-20.4%
-17.5%
-22.0%
-19.4%
-14.7%
-7.3%
-6.9%
Revenue and income statement
In 2025, SARL GERHOTEL achieves revenue of 74 k€. Activity remains stable over the period (CAGR: -4.7%). Significant drop of -18% vs 2024. After deducting consumption (6 k€), gross margin stands at 69 k€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -33 k€, representing -43.9% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -12%, reducing margin by 11.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31 k€ (-41.6% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
74 355 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
68 601 €
EBITDA (2025)
?
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
-32 669 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-32 272 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-30 899 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-43.9%
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 21%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
93.152%
Financial autonomy (2025)
?
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
20.55%
Cash flow / Revenue (2025)
?
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
-42.441%
Repayment capacity (2025)
?
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
-2.488
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
11.992
15.904
19.923
18.702
28.184
30.629
39.509
55.27
93.152
Financial autonomy
62.511
56.174
49.62
45.985
42.963
38.544
33.181
26.544
20.55
Repayment capacity
-1.639
-2.077
-2.004
-2.033
-3.661
-4.275
-2.419
-2.2
-2.488
Cash flow / Revenue
-10.09%
-7.977%
-13.657%
-19.375%
-20.292%
-13.029%
-24.825%
-31.887%
-42.441%
Sector positioning
Debt ratio
93.152025
2023
2024
2025
Q1: 1.64
Med: 30.37
Q3: 112.14
Average+18 pts over 3 years
In 2025, the debt ratio of SARL GERHOTEL (93.15) 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
20.55%2025
2023
2024
2025
Q1: 10.29%
Med: 39.41%
Q3: 64.73%
Average-19 pts over 3 years
In 2025, the financial autonomy of SARL GERHOTEL (20.6%) 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
-2.49 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.71 years
Q3: 3.85 years
Excellent
In 2025, the repayment capacity of SARL GERHOTEL (-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 63.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
63.956
Interest coverage (2025)
?
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
0.0
Liquidity indicators evolution SARL GERHOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
90.638
79.1
78.651
77.912
79.798
79.476
75.354
70.335
63.956
Interest coverage
-1.613
-3.318
-2.067
-0.585
-0.194
-0.111
0.0
0.0
0.0
Sector positioning
Liquidity ratio
63.962025
2023
2024
2025
Q1: 71.69
Med: 152.66
Q3: 307.39
Watch
In 2025, the liquidity ratio of SARL GERHOTEL (63.96) 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
0.0x2025
2023
2024
2025
Q1: 0.0x
Med: 1.38x
Q3: 8.59x
Average
In 2025, the interest coverage of SARL GERHOTEL (0.0x) 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: 951 days. Excellent situation: suppliers finance 951 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 746 days of revenue, i.e. 154 k€ to permanently finance. Over 2017-2025, WCR increased by +70%, requiring additional financing.
Operating WCR (2025)
?
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
154 079 €
Customer credit (2025)
?
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 (2025)
?
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
951 j
Inventory turnover (2025)
?
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
6 j
WCR in days of revenue (2025)
?
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
746 j
WCR and payment terms evolution SARL GERHOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
90 382 €
97 751 €
117 417 €
112 069 €
118 094 €
120 987 €
130 515 €
138 194 €
154 079 €
Inventory turnover (days)
7
7
6
12
14
9
6
6
6
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
320
356
474
629
926
751
724
799
951
Positioning of SARL GERHOTEL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 114 transactions of similar company sales
in 2025,
the value of SARL GERHOTEL is estimated at
32 103 €
(range 14 300€ - 71 318€).
The price/revenue ratio is 0.43x
(conservative 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.
Estimated enterprise value2025
114 transactions
14k€32k€71k€
32 103 €Range: 14 300€ - 71 318€
NAF 5 année 2025
Valuation method used
Revenue Multiple
74 355 €
×
0.43x
=32 104 €
Range: 14 300€ - 71 319€
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 114 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 GERHOTEL with other companies in the same sector:
The headquarters of SARL GERHOTEL is located in CHENONCEAUX (37150), in the department Indre-et-Loire.
Where to find the tax return of SARL GERHOTEL ?
The tax return of SARL GERHOTEL 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 GERHOTEL operate?
SARL GERHOTEL 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