Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-10-30 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: SOURAIDE (64250), Pyrenees-Atlantiques
SARL HOTEL BERGARA : revenue, balance sheet and financial ratios
SARL HOTEL BERGARA is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in SOURAIDE (64250),
this company of category PME
shows in 2020 a revenue of 299 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL HOTEL BERGARA (SIREN 814241162)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
298 533 €
480 058 €
498 284 €
556 414 €
516 612 €
Net income
26 873 €
101 017 €
206 €
6 227 €
7 969 €
28 611 €
9 587 €
EBITDA
N/C
N/C
90 606 €
103 482 €
107 350 €
130 419 €
104 526 €
Net margin
N/C
N/C
0.1%
1.3%
1.6%
5.1%
1.9%
Revenue and income statement
In 2022, SARL HOTEL BERGARA generates positive net income of 27 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 10 k€ -> 27 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
26 873 €
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 87%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
87.208%
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
51.889%
Asset age ratio (2022)
?
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
Debt ratio
123.958
148.831
138.598
130.703
114.749
95.175
87.208
Financial autonomy
34.574
35.946
37.868
38.898
41.686
45.434
51.889
Repayment capacity
9.934
8.845
10.027
9.894
10.081
None
None
Cash flow / Revenue
15.029%
19.516%
17.95%
17.805%
24.322%
None%
None%
Sector positioning
Debt ratio
87.212022
2020
2021
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Average
In 2022, the debt ratio of SARL HOTEL BERGARA (87.21) 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
51.89%2022
2020
2021
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Good+7 pts over 3 years
In 2022, the financial autonomy of SARL HOTEL BERGARA (51.9%) 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
10.08 years2020
2020
Q1: -6.02 years
Med: 0.0 years
Q3: 3.22 years
Average
In 2020, the repayment capacity of SARL HOTEL BERGARA (10.08) 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 632.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
632.27
Liquidity indicators evolution SARL HOTEL BERGARA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
24.286
68.361
60.631
82.04
123.834
188.407
632.27
Interest coverage
23.247
13.815
15.929
15.228
16.038
None
None
Sector positioning
Liquidity ratio
632.272022
2020
2021
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Excellent+36 pts over 3 years
In 2022, the liquidity ratio of SARL HOTEL BERGARA (632.27) 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
16.04x2020
2020
Q1: -4.81x
Med: 0.0x
Q3: 2.71x
Excellent
In 2020, the interest coverage of SARL HOTEL BERGARA (16.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution SARL HOTEL BERGARA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-334 604 €
-143 366 €
-106 757 €
-124 489 €
-127 587 €
0 €
0 €
Inventory turnover (days)
5
6
6
6
12
0
0
Customer payment term (days)
1
1
2
1
0
0
0
Supplier payment term (days)
71
27
37
49
27
0
0
Positioning of SARL HOTEL BERGARA 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 SARL HOTEL BERGARA is estimated at
117 156 €
(range 57 257€ - 252 475€).
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
57k€117k€252k€
117 156 €Range: 57 257€ - 252 475€
NAF 5 année 2022
Valuation method used
Net Income Multiple
26 873 €
×
4.4x
=117 156 €
Range: 57 257€ - 252 475€
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 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 SARL HOTEL BERGARA with other companies in the same sector:
Frequently asked questions about SARL HOTEL BERGARA
What is the revenue of SARL HOTEL BERGARA ?
The revenue of SARL HOTEL BERGARA in 2020 is 299 k€.
Is SARL HOTEL BERGARA profitable?
Yes, SARL HOTEL BERGARA generated a net profit of 27 k€ in 2022.
Where is the headquarters of SARL HOTEL BERGARA ?
The headquarters of SARL HOTEL BERGARA is located in SOURAIDE (64250), in the department Pyrenees-Atlantiques.
Where to find the tax return of SARL HOTEL BERGARA ?
The tax return of SARL HOTEL BERGARA 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 HOTEL BERGARA operate?
SARL HOTEL BERGARA 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