Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75008), Paris
SOC HOTELLERIE BAR RESTAURANT : revenue, balance sheet and financial ratios
SOC HOTELLERIE BAR RESTAURANT is a French company
founded 126 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC HOTELLERIE BAR RESTAURANT (SIREN 605910371)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 657 376 €
2 946 896 €
2 795 858 €
1 393 401 €
1 534 313 €
2 715 505 €
2 278 124 €
2 256 058 €
2 137 246 €
Net income
174 583 €
1 152 134 €
103 502 €
-81 478 €
874 720 €
191 774 €
260 092 €
266 009 €
347 811 €
EBITDA
120 821 €
154 020 €
132 421 €
-95 089 €
-91 618 €
253 513 €
290 002 €
306 923 €
385 176 €
Net margin
6.6%
39.1%
3.7%
-5.8%
57.0%
7.1%
11.4%
11.8%
16.3%
Revenue and income statement
In 2024, SOC HOTELLERIE BAR RESTAURANT achieves revenue of 2.7 M€. Revenue is growing positively over 9 years (CAGR: +2.8%). Slight decline of -10% vs 2023. After deducting consumption (507 k€), gross margin stands at 2.1 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 121 k€, representing 4.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 175 k€, i.e. 6.6% 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
2 657 376 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 149 941 €
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
120 821 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
86 738 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
174 583 €
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
4.5%
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 0%. 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 90%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 6.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
90.026%
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
6.527%
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
0.0
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 HOTELLERIE BAR RESTAURANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-415.783
325.864
37.073
4.186
1.781
0.0
0.0
0.022
0.0
Financial autonomy
-20.019
9.697
34.616
44.615
83.57
87.16
78.836
86.736
90.026
Repayment capacity
2.09
0.815
0.333
0.107
0.036
0.0
0.0
0.0
0.0
Cash flow / Revenue
17.719%
13.404%
13.925%
7.573%
44.728%
-3.929%
3.43%
39.325%
6.527%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Excellent
In 2024, the debt ratio of SOC HOTELLERIE BAR RESTAU... (0.00) 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
90.03%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent
In 2024, the financial autonomy of SOC HOTELLERIE BAR RESTAU... (90.0%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Excellent-13 pts over 3 years
In 2024, the repayment capacity of SOC HOTELLERIE BAR RESTAU... (0.00) 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 854.06. 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
854.061
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
0.0
Liquidity indicators evolution SOC HOTELLERIE BAR RESTAURANT
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
173.005
96.803
118.193
128.797
536.839
588.816
357.525
652.623
854.061
Interest coverage
1.289
0.341
0.253
0.013
0.0
0.756
0.0
0.0
0.0
Sector positioning
Liquidity ratio
854.062024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excellent
In 2024, the liquidity ratio of SOC HOTELLERIE BAR RESTAU... (854.06) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-13 pts over 3 years
In 2024, the interest coverage of SOC HOTELLERIE BAR RESTAU... (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 13 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 195 days of revenue, i.e. 1.4 M€ to permanently finance. Over 2016-2024, WCR increased by +1478%, 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
1 436 099 €
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
13 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
2 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
195 j
WCR and payment terms evolution SOC HOTELLERIE BAR RESTAURANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
91 025 €
110 615 €
140 219 €
257 864 €
1 189 936 €
874 443 €
904 292 €
2 192 078 €
1 436 099 €
Inventory turnover (days)
9
8
7
7
7
11
6
7
2
Customer payment term (days)
11
12
13
4
3
6
4
5
11
Supplier payment term (days)
57
67
75
86
59
37
18
38
13
Positioning of SOC HOTELLERIE BAR RESTAURANT in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of SOC HOTELLERIE BAR RESTAURANT is estimated at
1 023 177 €
(range 545 716€ - 1 859 898€).
With an EBITDA of 120 821€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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
698 transactions
545k€1023k€1859k€
1 023 177 €Range: 545 716€ - 1 859 898€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
120 821 €×5.4x
Estimation652 171 €
321 277€ - 1 282 382€
Revenue Multiple30%
2 657 376 €×0.57x
Estimation1 514 263 €
879 663€ - 2 229 611€
Net Income Multiple20%
174 583 €×7.0x
Estimation1 214 068 €
605 896€ - 2 749 122€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration traditionnelle)
Compare SOC HOTELLERIE BAR RESTAURANT with other companies in the same sector:
Frequently asked questions about SOC HOTELLERIE BAR RESTAURANT
What is the revenue of SOC HOTELLERIE BAR RESTAURANT ?
The revenue of SOC HOTELLERIE BAR RESTAURANT in 2024 is 2.7 M€.
Is SOC HOTELLERIE BAR RESTAURANT profitable?
Yes, SOC HOTELLERIE BAR RESTAURANT generated a net profit of 175 k€ in 2024.
Where is the headquarters of SOC HOTELLERIE BAR RESTAURANT ?
The headquarters of SOC HOTELLERIE BAR RESTAURANT is located in PARIS (75008), in the department Paris.
Where to find the tax return of SOC HOTELLERIE BAR RESTAURANT ?
The tax return of SOC HOTELLERIE BAR RESTAURANT 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 HOTELLERIE BAR RESTAURANT operate?
SOC HOTELLERIE BAR RESTAURANT operates in the sector Restauration traditionnelle (NAF code 56.10A). 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