SNC CARLTON DANUBE CANNES is a French company
founded 41 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CANNES (06400),
this company of category ETI
shows in 2024 a revenue of 98.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC CARLTON DANUBE CANNES (SIREN 332759877)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
98 843 195 €
67 450 538 €
1 785 449 €
337 831 €
5 399 849 €
46 601 368 €
49 384 298 €
53 187 381 €
54 968 202 €
58 265 019 €
Net income
1 089 340 €
-2 293 211 €
-14 838 733 €
-14 326 879 €
-10 710 086 €
-1 934 984 €
-1 507 071 €
-1 745 883 €
-1 671 051 €
-748 234 €
EBITDA
9 152 975 €
2 956 945 €
-13 922 700 €
-13 619 854 €
-10 399 045 €
696 060 €
494 949 €
695 387 €
926 715 €
2 673 155 €
Net margin
1.1%
-3.4%
-831.1%
-4240.8%
-198.3%
-4.2%
-3.1%
-3.3%
-3.0%
-1.3%
Revenue and income statement
In 2024, SNC CARLTON DANUBE CANNES achieves revenue of 98.8 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2023, growth of +47% (67.5 M€ -> 98.8 M€). After deducting consumption (7.2 M€), gross margin stands at 91.6 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9.2 M€, representing 9.3% of revenue. Positive scissor effect: EBITDA margin improves by +4.9 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 1.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
98 843 195 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
91 611 052 €
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
9 152 975 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 724 895 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 089 340 €
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
9.3%
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 -77%. 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 -75%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-76.88%
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
-75.138%
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
3.093%
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
11.019
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-807.78
-95.283
-1.945
-195.48
-112.588
-120.112
-99.128
-104.456
-115.287
-76.88
Financial autonomy
-3.358
-10.183
-10.211
-8.438
-16.353
-78.205
-193.863
-257.244
-104.033
-75.138
Repayment capacity
-8.354
-0.868
-0.023
-1.641
-2.792
-1.577
-1.986
-2.972
-43.593
11.019
Cash flow / Revenue
-0.908%
-3.32%
-2.751%
-3.617%
-2.971%
-199.488%
-4165.692%
-847.122%
-1.777%
3.093%
Sector positioning
Debt ratio
-76.882024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of SNC CARLTON DANUBE CANNES (-76.88) 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
-75.14%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of SNC CARLTON DANUBE CANNES (-75.1%) 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
11.02 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+50 pts over 3 years
In 2024, the repayment capacity of SNC CARLTON DANUBE CANNES (11.02) 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 69.57. 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 15.7x. Operating income very largely covers interest expenses: high safety margin.
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
69.571
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
153.253
125.96
108.997
135.505
122.161
152.19
125.634
82.835
92.505
69.571
Interest coverage
0.448
1.191
0.028
1.789
21.001
-2.708
-5.232
-8.488
57.805
15.681
Sector positioning
Liquidity ratio
69.572024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of SNC CARLTON DANUBE CANNES (69.57) 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
15.68x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent+50 pts over 3 years
In 2024, the interest coverage of SNC CARLTON DANUBE CANNES (15.7x) 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. Average customer payment term: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 261 days. Excellent situation: suppliers finance 250 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-6 days): operations structurally generate cash. Notable WCR improvement over the period (-167%), 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
-1 526 139 €
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
11 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
261 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
10 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
-6 j
WCR and payment terms evolution SNC CARLTON DANUBE CANNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 288 650 €
1 641 351 €
3 899 167 €
7 561 230 €
6 781 431 €
8 495 528 €
8 193 334 €
3 134 838 €
3 922 923 €
-1 526 139 €
Inventory turnover (days)
2
2
2
2
3
13
167
25
7
10
Customer payment term (days)
4
5
5
23
19
108
557
85
17
11
Supplier payment term (days)
46
63
99
55
105
316
520
846
192
261
Positioning of SNC CARLTON DANUBE CANNES 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 SNC CARLTON DANUBE CANNES is estimated at
38 853 568 €
(range 13 583 999€ - 76 522 203€).
With an EBITDA of 9 152 975€, 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
13583k€38853k€76522k€
38 853 568 €Range: 13 583 999€ - 76 522 203€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 152 975 €×4.8x
Estimation43 703 485 €
10 211 765€ - 75 271 176€
Revenue Multiple30%
98 843 195 €×0.54x
Estimation53 698 986 €
26 706 138€ - 123 068 565€
Net Income Multiple20%
1 089 340 €×4.1x
Estimation4 460 649 €
2 331 376€ - 9 830 228€
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 SNC CARLTON DANUBE CANNES with other companies in the same sector:
Frequently asked questions about SNC CARLTON DANUBE CANNES
What is the revenue of SNC CARLTON DANUBE CANNES ?
The revenue of SNC CARLTON DANUBE CANNES in 2024 is 98.8 M€.
Is SNC CARLTON DANUBE CANNES profitable?
Yes, SNC CARLTON DANUBE CANNES generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of SNC CARLTON DANUBE CANNES ?
The headquarters of SNC CARLTON DANUBE CANNES is located in CANNES (06400), in the department Alpes-Maritimes.
Where to find the tax return of SNC CARLTON DANUBE CANNES ?
The tax return of SNC CARLTON DANUBE CANNES 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 SNC CARLTON DANUBE CANNES operate?
SNC CARLTON DANUBE CANNES 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