Employees: 11 (2023.0)Legal category: 5202Size: PMECreation date: 1986-12-09 (39 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75014), Paris
SOCIETE DE L'HOTEL DU MAINE : revenue, balance sheet and financial ratios
SOCIETE DE L'HOTEL DU MAINE is a French company
founded 39 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75014),
this company of category PME
shows in 2023 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DE L'HOTEL DU MAINE (SIREN 339592768)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 114 088 €
2 635 672 €
937 420 €
677 408 €
2 345 514 €
2 298 900 €
2 202 731 €
2 239 731 €
Net income
705 664 €
698 680 €
215 170 €
-208 858 €
328 406 €
345 554 €
341 937 €
372 061 €
EBITDA
858 814 €
817 588 €
267 488 €
-120 366 €
517 387 €
556 150 €
441 244 €
447 511 €
Net margin
22.7%
26.5%
23.0%
-30.8%
14.0%
15.0%
15.5%
16.6%
Revenue and income statement
In 2023, SOCIETE DE L'HOTEL DU MAINE achieves revenue of 3.1 M€. Revenue is growing positively over 8 years (CAGR: +4.8%). Vs 2022, growth of +18% (2.6 M€ -> 3.1 M€). After deducting consumption (93 k€), gross margin stands at 3.0 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 859 k€, representing 27.6% of revenue. Warning negative scissor effect: despite revenue change (+18%), EBITDA varies by +5%, reducing margin by 3.4 pts. This reflects costs rising faster than 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 706 k€, i.e. 22.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 114 088 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 020 999 €
EBITDA (2023)
?
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
858 814 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
590 883 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
705 664 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
27.6%
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. 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 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 25.6% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
79.724%
Financial autonomy (2023)
?
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
51.159%
Cash flow / Revenue (2023)
?
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
25.59%
Repayment capacity (2023)
?
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
2.838
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOCIETE DE L'HOTEL DU MAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
177.322
140.968
113.352
72.945
118.049
93.472
76.766
79.724
Financial autonomy
33.837
38.296
43.355
52.022
43.006
48.352
52.762
51.159
Repayment capacity
5.899
6.005
4.533
3.708
-30.985
6.777
2.765
2.838
Cash flow / Revenue
19.373%
19.029%
23.18%
20.628%
-9.722%
25.59%
29.358%
25.59%
Sector positioning
Debt ratio
79.722023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average
In 2023, the debt ratio of SOCIETE DE L'HOTEL DU MAINE (79.72) 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
51.16%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good
In 2023, the financial autonomy of SOCIETE DE L'HOTEL DU MAINE (51.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.84 years2023
2021
2022
2023
Q1: -0.05 years
Med: 0.92 years
Q3: 4.62 years
Average-12 pts over 3 years
In 2023, the repayment capacity of SOCIETE DE L'HOTEL DU MAINE (2.84) 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 251.69. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
251.692
Interest coverage (2023)
?
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
0.953
Liquidity indicators evolution SOCIETE DE L'HOTEL DU MAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
123.794
119.319
131.994
93.755
115.7
258.862
366.047
251.692
Interest coverage
0.741
1.264
2.476
1.864
-2.157
2.436
1.276
0.953
Sector positioning
Liquidity ratio
251.692023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Good
In 2023, the liquidity ratio of SOCIETE DE L'HOTEL DU MAINE (251.69) 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
0.95x2023
2021
2022
2023
Q1: 0.0x
Med: 1.48x
Q3: 10.22x
Average-17 pts over 3 years
In 2023, the interest coverage of SOCIETE DE L'HOTEL DU MAINE (0.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Excellent situation: suppliers finance 37 days of the operating cycle (retail model). WCR is negative (-21 days): operations structurally generate cash. Notable WCR improvement over the period (-460%), freeing up cash.
Operating WCR (2023)
?
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
-182 548 €
Customer credit (2023)
?
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 (2023)
?
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
37 j
Inventory turnover (2023)
?
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 (2023)
?
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
-21 j
WCR and payment terms evolution SOCIETE DE L'HOTEL DU MAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-32 610 €
-52 469 €
-88 416 €
-153 514 €
-111 779 €
-97 042 €
-151 393 €
-182 548 €
Inventory turnover (days)
1
1
1
1
2
1
1
0
Customer payment term (days)
13
11
9
9
0
2
1
0
Supplier payment term (days)
30
47
42
50
40
79
45
37
Positioning of SOCIETE DE L'HOTEL DU MAINE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of SOCIETE DE L'HOTEL DU MAINE is estimated at
2 896 167 €
(range 1 172 193€ - 6 364 134€).
With an EBITDA of 858 814€, the sector multiple of 3.7x is applied.
The price/revenue ratio is 0.74x
(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 value2023
108 transactions
1172k€2896k€6364k€
2 896 167 €Range: 1 172 193€ - 6 364 134€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
858 814 €×3.7x
Estimation3 156 099 €
1 356 127€ - 7 999 926€
Revenue Multiple30%
3 114 088 €×0.74x
Estimation2 313 082 €
745 972€ - 4 314 884€
Net Income Multiple20%
705 664 €×4.4x
Estimation3 120 969 €
1 351 694€ - 5 348 534€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 SOCIETE DE L'HOTEL DU MAINE with other companies in the same sector:
Frequently asked questions about SOCIETE DE L'HOTEL DU MAINE
What is the revenue of SOCIETE DE L'HOTEL DU MAINE ?
The revenue of SOCIETE DE L'HOTEL DU MAINE in 2023 is 3.1 M€.
Is SOCIETE DE L'HOTEL DU MAINE profitable?
Yes, SOCIETE DE L'HOTEL DU MAINE generated a net profit of 706 k€ in 2023.
Where is the headquarters of SOCIETE DE L'HOTEL DU MAINE ?
The headquarters of SOCIETE DE L'HOTEL DU MAINE is located in PARIS (75014), in the department Paris.
Where to find the tax return of SOCIETE DE L'HOTEL DU MAINE ?
The tax return of SOCIETE DE L'HOTEL DU MAINE 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 SOCIETE DE L'HOTEL DU MAINE operate?
SOCIETE DE L'HOTEL DU MAINE 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