Employees: 11 (2023.0)Legal category: 5202Size: PMECreation date: 1986-02-01 (40 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75002), Paris
SOC DE L'HOTEL DE LA BOURSE : revenue, balance sheet and financial ratios
SOC DE L'HOTEL DE LA BOURSE is a French company
founded 40 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75002),
this company of category PME
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC DE L'HOTEL DE LA BOURSE (SIREN 334912078)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 626 938 €
2 511 705 €
2 216 146 €
612 857 €
481 376 €
2 105 735 €
2 034 313 €
1 794 733 €
Net income
1 263 663 €
1 141 192 €
1 217 345 €
168 724 €
-56 041 €
901 147 €
817 545 €
658 653 €
EBITDA
1 340 075 €
1 273 350 €
1 112 786 €
262 450 €
62 773 €
1 051 394 €
997 282 €
831 860 €
Net margin
48.1%
45.4%
54.9%
27.5%
-11.6%
42.8%
40.2%
36.7%
Revenue and income statement
In 2024, SOC DE L'HOTEL DE LA BOURSE achieves revenue of 2.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.6%. Vs 2023: +5%. After deducting consumption (56 k€), gross margin stands at 2.6 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.3 M€, representing 51.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 48.1% 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
2 626 938 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 570 964 €
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
1 340 075 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 210 674 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 263 663 €
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
51.0%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 52.5% 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
33.514%
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
66.206%
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
52.483%
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
0.91
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 SOC DE L'HOTEL DE LA BOURSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
195.077
77.748
39.732
631.256
558.1
67.43
50.588
33.514
Financial autonomy
30.48
45.583
59.069
7.101
13.645
49.205
58.202
66.206
Repayment capacity
2.202
0.851
0.448
30.977
7.823
0.84
1.028
0.91
Cash flow / Revenue
43.319%
46.303%
46.922%
6.595%
30.373%
48.369%
48.521%
52.483%
Sector positioning
Debt ratio
33.512024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of SOC DE L'HOTEL DE LA BOURSE (33.51) 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
66.21%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of SOC DE L'HOTEL DE LA BOURSE (66.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.91 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+10 pts over 3 years
In 2024, the repayment capacity of SOC DE L'HOTEL DE LA BOURSE (0.91) 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 763.67. 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 5.3x. 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
763.674
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
5.286
Liquidity indicators evolution SOC DE L'HOTEL DE LA BOURSE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
785.509
410.497
444.385
176.349
875.664
488.343
677.617
763.674
Interest coverage
3.073
1.451
0.925
15.1
4.991
1.825
4.479
5.286
Sector positioning
Liquidity ratio
763.672024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of SOC DE L'HOTEL DE LA BOURSE (763.67) 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
5.29x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Good+8 pts over 3 years
In 2024, the interest coverage of SOC DE L'HOTEL DE LA BOURSE (5.3x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 613 days of revenue, i.e. 4.5 M€ to permanently finance. Over 2017-2024, WCR increased by +139%, requiring additional financing.
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
4 472 546 €
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
4 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
83 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
1 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
613 j
WCR and payment terms evolution SOC DE L'HOTEL DE LA BOURSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 871 709 €
978 199 €
1 076 431 €
645 848 €
1 789 536 €
2 128 099 €
3 225 557 €
4 472 546 €
Inventory turnover (days)
1
1
1
3
3
1
1
1
Customer payment term (days)
7
5
4
0
4
6
2
4
Supplier payment term (days)
55
95
61
43
107
122
74
83
Positioning of SOC DE L'HOTEL DE LA BOURSE 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 SOC DE L'HOTEL DE LA BOURSE is estimated at
4 662 323 €
(range 1 501 366€ - 8 772 072€).
With an EBITDA of 1 340 075€, 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
1501k€4662k€8772k€
4 662 323 €Range: 1 501 366€ - 8 772 072€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 340 075 €×4.8x
Estimation6 398 570 €
1 495 091€ - 11 020 354€
Revenue Multiple30%
2 626 938 €×0.54x
Estimation1 427 148 €
709 764€ - 3 270 771€
Net Income Multiple20%
1 263 663 €×4.1x
Estimation5 174 470 €
2 704 457€ - 11 403 323€
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 SOC DE L'HOTEL DE LA BOURSE with other companies in the same sector:
Frequently asked questions about SOC DE L'HOTEL DE LA BOURSE
What is the revenue of SOC DE L'HOTEL DE LA BOURSE ?
The revenue of SOC DE L'HOTEL DE LA BOURSE in 2024 is 2.6 M€.
Is SOC DE L'HOTEL DE LA BOURSE profitable?
Yes, SOC DE L'HOTEL DE LA BOURSE generated a net profit of 1.3 M€ in 2024.
Where is the headquarters of SOC DE L'HOTEL DE LA BOURSE ?
The headquarters of SOC DE L'HOTEL DE LA BOURSE is located in PARIS (75002), in the department Paris.
Where to find the tax return of SOC DE L'HOTEL DE LA BOURSE ?
The tax return of SOC DE L'HOTEL DE LA BOURSE 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 SOC DE L'HOTEL DE LA BOURSE operate?
SOC DE L'HOTEL DE LA BOURSE 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