Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75017), Paris
SOC HOTEL WAGRAM : revenue, balance sheet and financial ratios
SOC HOTEL WAGRAM is a French company
founded 72 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75017),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC HOTEL WAGRAM (SIREN 542034632)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 038 845 €
2 731 348 €
1 202 646 €
595 315 €
2 251 480 €
2 222 139 €
2 105 584 €
1 987 818 €
Net income
473 196 €
670 815 €
675 642 €
19 574 €
-403 444 €
255 361 €
285 097 €
225 726 €
143 005 €
EBITDA
N/C
1 214 483 €
1 147 272 €
393 493 €
-67 648 €
809 974 €
797 938 €
758 778 €
665 948 €
Net margin
N/C
22.1%
24.7%
1.6%
-67.8%
11.3%
12.8%
10.7%
7.2%
Revenue and income statement
In 2024, SOC HOTEL WAGRAM generates positive net income of 473 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 143 k€ -> 473 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
473 196 €
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 521%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. 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
520.585%
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
13.96%
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
1320.541
940.978
703.603
653.328
20261.639
8224.92
385.309
349.273
520.585
Financial autonomy
6.414
8.579
11.059
11.442
0.451
1.049
17.714
19.4
13.96
Repayment capacity
8.286
6.437
5.153
4.566
-25.904
11.201
2.711
3.536
None
Cash flow / Revenue
23.298%
26.311%
27.286%
26.606%
-19.775%
18.907%
36.971%
27.019%
None%
Sector positioning
Debt ratio
520.592024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of SOC HOTEL WAGRAM (520.59) 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
13.96%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of SOC HOTEL WAGRAM (14.0%) 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
3.54 years2023
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average+9 pts over 2 years
In 2023, the repayment capacity of SOC HOTEL WAGRAM (3.54) 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 414.86. 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
414.862
Liquidity indicators evolution SOC HOTEL WAGRAM
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
82.528
107.788
99.872
89.871
232.16
167.354
333.028
361.645
414.862
Interest coverage
17.675
14.059
11.947
10.324
-80.348
23.273
5.03
10.22
None
Sector positioning
Liquidity ratio
414.862024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of SOC HOTEL WAGRAM (414.86) 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
10.22x2023
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Excellent+11 pts over 2 years
In 2023, the interest coverage of SOC HOTEL WAGRAM (10.2x) 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 SOC HOTEL WAGRAM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-50 033 €
103 026 €
12 333 €
-49 330 €
72 902 €
-185 592 €
-198 378 €
-223 325 €
0 €
Inventory turnover (days)
1
1
1
0
1
1
0
0
0
Customer payment term (days)
1
1
0
0
1
3
3
1
0
Supplier payment term (days)
78
86
58
62
53
108
65
73
0
Positioning of SOC HOTEL WAGRAM 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 HOTEL WAGRAM is estimated at
1 937 651 €
(range 1 012 721€ - 4 270 131€).
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
1012k€1937k€4270k€
1 937 651 €Range: 1 012 721€ - 4 270 131€
NAF 5 année 2024
Valuation method used
Net Income Multiple
473 196 €
×
4.1x
=1 937 651 €
Range: 1 012 721€ - 4 270 131€
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 SOC HOTEL WAGRAM with other companies in the same sector:
The revenue of SOC HOTEL WAGRAM in 2023 is 3.0 M€.
Is SOC HOTEL WAGRAM profitable?
Yes, SOC HOTEL WAGRAM generated a net profit of 473 k€ in 2024.
Where is the headquarters of SOC HOTEL WAGRAM ?
The headquarters of SOC HOTEL WAGRAM is located in PARIS (75017), in the department Paris.
Where to find the tax return of SOC HOTEL WAGRAM ?
The tax return of SOC HOTEL WAGRAM 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 HOTEL WAGRAM operate?
SOC HOTEL WAGRAM 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