Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-06-25 (28 years)Status: ActiveBusiness sector: Autres hébergements Location: HYERES (83400), Var
SOC GESTION HOTELIERE LA COUPOLE : revenue, balance sheet and financial ratios
SOC GESTION HOTELIERE LA COUPOLE is a French company
founded 28 years ago,
specialized in the sector Autres hébergements .
Based in HYERES (83400),
this company of category PME
shows in 2024 a revenue of 979 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC GESTION HOTELIERE LA COUPOLE (SIREN 412883266)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
979 421 €
615 605 €
579 720 €
952 998 €
956 927 €
971 216 €
1 040 104 €
987 819 €
1 050 510 €
Net income
-18 295 €
-254 766 €
-200 480 €
-8 655 €
-160 273 €
20 172 €
105 809 €
17 853 €
269 €
EBITDA
44 854 €
-225 356 €
-200 699 €
-89 667 €
-240 907 €
-67 746 €
20 233 €
-71 790 €
-68 105 €
Net margin
-1.9%
-41.4%
-34.6%
-0.9%
-16.7%
2.1%
10.2%
1.8%
0.0%
Revenue and income statement
In 2024, SOC GESTION HOTELIERE LA COUPOLE achieves revenue of 979 k€. Activity remains stable over the period (CAGR: -0.9%). Vs 2023, growth of +59% (616 k€ -> 979 k€). After deducting consumption (0 €), gross margin stands at 979 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 45 k€, representing 4.6% of revenue. Positive scissor effect: EBITDA margin improves by +41.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -18 k€ (-1.9% 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
979 421 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
979 421 €
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
44 854 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
43 179 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-18 295 €
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
4.6%
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 -190%. 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 -50%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-189.581%
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
-49.832%
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
-1.689%
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
-81.664
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 GESTION HOTELIERE LA COUPOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-138.164
-153.396
-344.022
-552.901
-241.157
-239.654
-193.881
-163.226
-189.581
Financial autonomy
-23.405
-18.552
-7.361
-6.012
-20.862
-19.518
-49.372
-75.164
-49.832
Repayment capacity
-16.198
61.417
3.493
191.506
-3.234
-26.104
-3.85
-4.287
-81.664
Cash flow / Revenue
-1.736%
0.495%
8.535%
0.208%
-17.939%
-2.298%
-37.711%
-41.17%
-1.689%
Sector positioning
Debt ratio
-189.582024
2022
2023
2024
Q1: -65.01
Med: 10.34
Q3: 88.99
Excellent
In 2024, the debt ratio of SOC GESTION HOTELIERE LA ... (-189.58) 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
-49.83%2024
2022
2023
2024
Q1: -3.53%
Med: 12.58%
Q3: 29.89%
Average
In 2024, the financial autonomy of SOC GESTION HOTELIERE LA ... (-49.8%) 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
-81.66 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.3 years
Q3: 2.14 years
Excellent
In 2024, the repayment capacity of SOC GESTION HOTELIERE LA ... (-81.66) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 178.72. 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 137.1x. 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
178.715
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
137.051
Liquidity indicators evolution SOC GESTION HOTELIERE LA COUPOLE
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
106.845
108.801
120.143
136.3
140.402
136.32
179.463
170.716
178.715
Interest coverage
-2.257
-2.44
15.623
-4.517
-1.848
-5.982
-6.522
-21.063
137.051
Sector positioning
Liquidity ratio
178.722024
2022
2023
2024
Q1: 90.23
Med: 148.33
Q3: 318.97
Good
In 2024, the liquidity ratio of SOC GESTION HOTELIERE LA ... (178.72) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
137.05x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.14x
Excellent+59 pts over 3 years
In 2024, the interest coverage of SOC GESTION HOTELIERE LA ... (137.1x) 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: 135 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 233 days. Excellent situation: suppliers finance 98 days of the operating cycle (retail model). Overall, WCR represents 469 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2024, WCR increased by +102%, 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
1 276 284 €
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
135 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
233 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 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
469 j
WCR and payment terms evolution SOC GESTION HOTELIERE LA COUPOLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
631 136 €
696 541 €
910 122 €
872 735 €
899 397 €
897 810 €
799 237 €
825 132 €
1 276 284 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
154
156
144
109
108
113
11
11
135
Supplier payment term (days)
185
225
239
188
164
197
189
183
233
Positioning of SOC GESTION HOTELIERE LA COUPOLE in its sector
Comparison with sector Autres hébergements
Valuation estimate
Based on 120 transactions of similar company sales
in 2024,
the value of SOC GESTION HOTELIERE LA COUPOLE is estimated at
362 427 €
(range 150 823€ - 767 421€).
With an EBITDA of 44 854€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.60x
(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.
Estimated enterprise value2024
120 transactions
150k€362k€767k€
362 427 €Range: 150 823€ - 767 421€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
44 854 €×5.1x
Estimation229 240 €
61 720€ - 422 709€
Revenue Multiple30%
979 421 €×0.60x
Estimation584 408 €
299 329€ - 1 341 942€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Autres hébergements )
Compare SOC GESTION HOTELIERE LA COUPOLE with other companies in the same sector:
Frequently asked questions about SOC GESTION HOTELIERE LA COUPOLE
What is the revenue of SOC GESTION HOTELIERE LA COUPOLE ?
The revenue of SOC GESTION HOTELIERE LA COUPOLE in 2024 is 979 k€.
Is SOC GESTION HOTELIERE LA COUPOLE profitable?
SOC GESTION HOTELIERE LA COUPOLE recorded a net loss in 2024.
Where is the headquarters of SOC GESTION HOTELIERE LA COUPOLE ?
The headquarters of SOC GESTION HOTELIERE LA COUPOLE is located in HYERES (83400), in the department Var.
Where to find the tax return of SOC GESTION HOTELIERE LA COUPOLE ?
The tax return of SOC GESTION HOTELIERE LA COUPOLE 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 GESTION HOTELIERE LA COUPOLE operate?
SOC GESTION HOTELIERE LA COUPOLE operates in the sector Autres hébergements (NAF code 55.90Z). 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