SH BEAURAINS : revenue, balance sheet and financial ratios
SH BEAURAINS is a French company
founded 14 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CLERMONT-FERRAND (63000),
this company of category ETI
shows in 2023 a revenue of 1000 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SH BEAURAINS (SIREN 534752142)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
999 972 €
949 269 €
597 151 €
399 645 €
789 293 €
913 628 €
818 364 €
814 339 €
Net income
30 573 €
86 435 €
150 083 €
-9 904 €
-164 769 €
44 344 €
104 298 €
40 902 €
29 184 €
EBITDA
N/C
326 260 €
345 285 €
168 099 €
18 194 €
258 058 €
352 513 €
288 463 €
292 214 €
Net margin
N/C
8.6%
15.8%
-1.7%
-41.2%
5.6%
11.4%
5.0%
3.6%
Revenue and income statement
In 2024, SH BEAURAINS generates positive net income of 31 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 29 k€ -> 31 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 573 €
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 67%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
66.588%
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
56.285%
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
417.902
338.477
248.468
185.492
224.891
203.723
136.525
92.934
66.588
Financial autonomy
18.509
21.917
27.401
33.774
29.889
31.481
39.707
47.775
56.285
Repayment capacity
10.458
9.747
6.986
7.81
-109.311
10.576
3.784
3.616
None
Cash flow / Revenue
22.891%
22.617%
25.806%
22.052%
-3.041%
19.592%
29.835%
23.054%
None%
Sector positioning
Debt ratio
66.592024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average-10 pts over 3 years
In 2024, the debt ratio of SH BEAURAINS (66.59) 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
56.28%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good+13 pts over 3 years
In 2024, the financial autonomy of SH BEAURAINS (56.3%) 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
3.62 years2023
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average
In 2023, the repayment capacity of SH BEAURAINS (3.62) 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 79.32. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
79.321
Liquidity indicators evolution SH BEAURAINS
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
170.225
219.502
287.83
199.941
116.586
143.738
214.007
119.81
79.321
Interest coverage
22.469
20.452
15.045
17.88
223.365
22.072
10.259
12.045
None
Sector positioning
Liquidity ratio
79.322024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-27 pts over 3 years
In 2024, the liquidity ratio of SH BEAURAINS (79.32) 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
12.04x2023
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Excellent
In 2023, the interest coverage of SH BEAURAINS (12.0x) 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 (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
0 €
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
0 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
0 j
WCR and payment terms evolution SH BEAURAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-50 937 €
-95 945 €
-143 796 €
-131 670 €
-144 448 €
-204 429 €
-240 459 €
-283 402 €
0 €
Inventory turnover (days)
1
1
1
1
3
2
2
2
0
Customer payment term (days)
1
1
1
2
2
3
1
1
0
Supplier payment term (days)
57
44
42
40
36
59
58
56
0
Positioning of SH BEAURAINS 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 SH BEAURAINS is estimated at
125 190 €
(range 65 431€ - 275 891€).
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
65k€125k€275k€
125 190 €Range: 65 431€ - 275 891€
NAF 5 année 2024
Valuation method used
Net Income Multiple
30 573 €
×
4.1x
=125 191 €
Range: 65 432€ - 275 891€
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 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 SH BEAURAINS with other companies in the same sector:
Yes, SH BEAURAINS generated a net profit of 31 k€ in 2024.
Where is the headquarters of SH BEAURAINS ?
The headquarters of SH BEAURAINS is located in CLERMONT-FERRAND (63000), in the department Puy-de-Dome.
Where to find the tax return of SH BEAURAINS ?
The tax return of SH BEAURAINS 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 SH BEAURAINS operate?
SH BEAURAINS 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