Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1964-01-01 (62 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: COURCHEVEL (73120), Savoie
SARL HOTEL LE PORTETTA : revenue, balance sheet and financial ratios
SARL HOTEL LE PORTETTA is a French company
founded 62 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in COURCHEVEL (73120),
this company of category PME
shows in 2024 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL HOTEL LE PORTETTA (SIREN 076420553)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 448 371 €
4 067 223 €
3 601 386 €
399 522 €
2 394 616 €
3 742 713 €
3 666 797 €
3 346 625 €
3 422 234 €
Net income
-163 494 €
-542 639 €
-592 196 €
-1 048 146 €
-554 276 €
-231 386 €
-445 778 €
-766 580 €
-571 161 €
EBITDA
536 643 €
529 868 €
444 904 €
-57 123 €
568 585 €
793 171 €
737 135 €
528 108 €
635 834 €
Net margin
-3.7%
-13.3%
-16.4%
-262.4%
-23.1%
-6.2%
-12.2%
-22.9%
-16.7%
Revenue and income statement
In 2024, SARL HOTEL LE PORTETTA achieves revenue of 4.4 M€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2023: +9%. After deducting consumption (514 k€), gross margin stands at 3.9 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 537 k€, representing 12.1% of revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -163 k€ (-3.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 448 371 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 934 336 €
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
536 643 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-146 338 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-163 494 €
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
12.1%
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 -153%. 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 -132%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 26.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 11.5% 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
-152.812%
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
-131.92%
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
11.521%
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
26.349
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL HOTEL LE PORTETTA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-351.709
-290.908
-264.042
-247.883
-236.926
-203.432
-185.149
-159.14
-152.812
Financial autonomy
-34.648
-43.305
-49.887
-55.241
-64.925
-80.378
-93.006
-121.795
-131.92
Repayment capacity
25.653
32.598
21.035
19.021
31.577
804.181
35.373
28.588
26.349
Cash flow / Revenue
18.264%
14.201%
19.757%
20.901%
19.459%
1.852%
11.802%
11.869%
11.521%
Sector positioning
Debt ratio
-152.812024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of SARL HOTEL LE PORTETTA (-152.81) 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
-131.92%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of SARL HOTEL LE PORTETTA (-131.9%) 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
26.35 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average
In 2024, the repayment capacity of SARL HOTEL LE PORTETTA (26.35) 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 45.63. 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 3.1x. Financial charges are adequately covered by operations.
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
45.631
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
3.145
Liquidity indicators evolution SARL HOTEL LE PORTETTA
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
39.384
44.054
60.999
74.464
159.204
121.808
113.811
57.525
45.631
Interest coverage
2.306
2.056
1.262
0.916
0.167
-27.26
4.36
6.275
3.145
Sector positioning
Liquidity ratio
45.632024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-9 pts over 3 years
In 2024, the liquidity ratio of SARL HOTEL LE PORTETTA (45.63) 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
3.15x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good-8 pts over 3 years
In 2024, the interest coverage of SARL HOTEL LE PORTETTA (3.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Excellent situation: suppliers finance 60 days of the operating cycle (retail model). Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-97 days): operations structurally generate cash. Notable WCR improvement over the period (-67%), 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
-1 201 638 €
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
0 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
60 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
12 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
-97 j
WCR and payment terms evolution SARL HOTEL LE PORTETTA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-721 133 €
-1 004 891 €
-601 061 €
-685 702 €
-130 698 €
-1 017 862 €
-1 121 075 €
-1 281 663 €
-1 201 638 €
Inventory turnover (days)
11
10
10
12
13
106
11
11
12
Customer payment term (days)
3
11
15
17
0
38
3
0
0
Supplier payment term (days)
65
63
78
84
97
78
63
64
60
Positioning of SARL HOTEL LE PORTETTA 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 SARL HOTEL LE PORTETTA is estimated at
2 507 729 €
(range 824 909€ - 4 835 220€).
With an EBITDA of 536 643€, 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
824k€2507k€4835k€
2 507 729 €Range: 824 909€ - 4 835 220€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
536 643 €×4.8x
Estimation2 562 355 €
598 720€ - 4 413 183€
Revenue Multiple30%
4 448 371 €×0.54x
Estimation2 416 686 €
1 201 892€ - 5 538 617€
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 SARL HOTEL LE PORTETTA with other companies in the same sector:
Frequently asked questions about SARL HOTEL LE PORTETTA
What is the revenue of SARL HOTEL LE PORTETTA ?
The revenue of SARL HOTEL LE PORTETTA in 2024 is 4.4 M€.
Is SARL HOTEL LE PORTETTA profitable?
SARL HOTEL LE PORTETTA recorded a net loss in 2024.
Where is the headquarters of SARL HOTEL LE PORTETTA ?
The headquarters of SARL HOTEL LE PORTETTA is located in COURCHEVEL (73120), in the department Savoie.
Where to find the tax return of SARL HOTEL LE PORTETTA ?
The tax return of SARL HOTEL LE PORTETTA 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 LE PORTETTA operate?
SARL HOTEL LE PORTETTA 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