Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75012), Paris
SOC JULES CESAR HOTEL : revenue, balance sheet and financial ratios
SOC JULES CESAR HOTEL is a French company
founded 68 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75012),
this company of category ETI
shows in 2017 a revenue of 951 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC JULES CESAR HOTEL (SIREN 582148680)
Indicator
2017
2016
Revenue
950 963 €
791 528 €
Net income
17 819 €
-115 510 €
EBITDA
42 003 €
-86 368 €
Net margin
1.9%
-14.6%
Revenue and income statement
In 2017, SOC JULES CESAR HOTEL achieves revenue of 951 k€. Vs 2016, growth of +20% (792 k€ -> 951 k€). After deducting consumption (29 k€), gross margin stands at 922 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 42 k€, representing 4.4% of revenue. Positive scissor effect: EBITDA margin improves by +15.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 18 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
950 963 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
922 442 €
EBITDA (2017)
?
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
42 003 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 888 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 819 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.4%
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
116.411%
Financial autonomy (2017)
?
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
11.794%
Cash flow / Revenue (2017)
?
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
4.404%
Repayment capacity (2017)
?
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
1.676
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC JULES CESAR HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
319.499
116.411
Financial autonomy
8.647
11.794
Repayment capacity
-1.109
1.676
Cash flow / Revenue
-15.459%
4.404%
Sector positioning
Debt ratio
116.412017
2016
2017
Q1: 0.0
Med: 33.19
Q3: 155.2
Average-8 pts over 2 years
In 2017, the debt ratio of SOC JULES CESAR HOTEL (116.41) 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
11.79%2017
2016
2017
Q1: 4.66%
Med: 31.87%
Q3: 60.68%
Average
In 2017, the financial autonomy of SOC JULES CESAR HOTEL (11.8%) 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
1.68 years2017
2016
2017
Q1: 0.0 years
Med: 0.87 years
Q3: 4.97 years
Average+30 pts over 2 years
In 2017, the repayment capacity of SOC JULES CESAR HOTEL (1.68) 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 84.13. 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 5.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2017)
?
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
84.128
Interest coverage (2017)
?
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
5.495
Liquidity indicators evolution SOC JULES CESAR HOTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
85.942
84.128
Interest coverage
-4.459
5.495
Sector positioning
Liquidity ratio
84.132017
2016
2017
Q1: 57.08
Med: 119.76
Q3: 257.63
Average
In 2017, the liquidity ratio of SOC JULES CESAR HOTEL (84.13) 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
5.5x2017
2016
2017
Q1: 0.0x
Med: 1.61x
Q3: 9.25x
Good+38 pts over 2 years
In 2017, the interest coverage of SOC JULES CESAR HOTEL (5.5x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 130 days. Excellent situation: suppliers finance 123 days of the operating cycle (retail model). Overall, WCR represents 68 days of revenue, i.e. 180 k€ to permanently finance.
Operating WCR (2017)
?
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
179 856 €
Customer credit (2017)
?
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
7 j
Supplier credit (2017)
?
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
130 j
Inventory turnover (2017)
?
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 (2017)
?
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
68 j
WCR and payment terms evolution SOC JULES CESAR HOTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
174 841 €
179 856 €
Inventory turnover (days)
0
0
Customer payment term (days)
7
7
Supplier payment term (days)
107
130
Positioning of SOC JULES CESAR HOTEL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 154 transactions of similar company sales
in 2017,
the value of SOC JULES CESAR HOTEL is estimated at
286 885 €
(range 109 318€ - 510 319€).
With an EBITDA of 42 003€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.53x
(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 value2017
154 transactions
109k€286k€510k€
286 885 €Range: 109 318€ - 510 319€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
42 003 €×5.6x
Estimation236 189 €
66 495€ - 375 219€
Revenue Multiple30%
950 963 €×0.53x
Estimation501 229 €
232 444€ - 956 447€
Net Income Multiple20%
17 819 €×5.2x
Estimation92 113 €
31 690€ - 178 880€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 154 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 JULES CESAR HOTEL with other companies in the same sector:
Frequently asked questions about SOC JULES CESAR HOTEL
What is the revenue of SOC JULES CESAR HOTEL ?
The revenue of SOC JULES CESAR HOTEL in 2017 is 951 k€.
Is SOC JULES CESAR HOTEL profitable?
Yes, SOC JULES CESAR HOTEL generated a net profit of 18 k€ in 2017.
Where is the headquarters of SOC JULES CESAR HOTEL ?
The headquarters of SOC JULES CESAR HOTEL is located in PARIS (75012), in the department Paris.
Where to find the tax return of SOC JULES CESAR HOTEL ?
The tax return of SOC JULES CESAR HOTEL 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 JULES CESAR HOTEL operate?
SOC JULES CESAR HOTEL 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