Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75009), Paris
SOCIETE DES HOTELS REUNIS : revenue, balance sheet and financial ratios
SOCIETE DES HOTELS REUNIS is a French company
founded 69 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 21.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DES HOTELS REUNIS (SIREN 572141182)
Indicator
2024
2023
2020
2019
2018
2015
Revenue
21 052 825 €
N/C
22 236 €
6 037 810 €
7 335 697 €
8 161 468 €
Net income
-8 581 551 €
-16 628 915 €
-1 700 631 €
3 432 855 €
4 036 712 €
4 424 893 €
EBITDA
19 947 019 €
N/C
-628 907 €
5 285 040 €
6 631 084 €
7 772 251 €
Net margin
-40.8%
N/C
-7648.1%
56.9%
55.0%
54.2%
Revenue and income statement
In 2024, SOCIETE DES HOTELS REUNIS achieves revenue of 21.1 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.1%. After deducting consumption (0 €), gross margin stands at 21.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 19.9 M€, representing 94.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -8.6 M€ (-40.8% 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
21 052 825 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 052 825 €
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
19 947 019 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 760 389 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 581 551 €
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
94.7%
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 6025%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 53.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 36.4% 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 (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
6024.833%
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
1.579%
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
36.364%
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
53.428
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 SOCIETE DES HOTELS REUNIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2018
2019
2020
2023
2024
Debt ratio
16.832
9.669
28.5
145.621
2850.691
6024.833
Financial autonomy
82.432
75.844
62.593
33.358
3.326
1.579
Repayment capacity
1.04
1.042
4.602
-48.678
None
53.428
Cash flow / Revenue
80.638%
62.508%
52.576%
-6586.176%
None%
36.364%
Sector positioning
Debt ratio
6024.832024
2020
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Watch+8 pts over 3 years
In 2024, the debt ratio of SOCIETE DES HOTELS REUNIS (6024.83) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.58%2024
2020
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-31 pts over 3 years
In 2024, the financial autonomy of SOCIETE DES HOTELS REUNIS (1.6%) 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
53.43 years2024
2020
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+50 pts over 2 years
In 2024, the repayment capacity of SOCIETE DES HOTELS REUNIS (53.43) 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 380.11. 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 68.4x. 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
380.106
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
68.444
Liquidity indicators evolution SOCIETE DES HOTELS REUNIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2018
2019
2020
2023
2024
Liquidity ratio
1077.818
48.55
95.851
157.268
580.582
380.106
Interest coverage
0.029
0.364
9.115
-177.641
None
68.444
Sector positioning
Liquidity ratio
380.112024
2020
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+27 pts over 3 years
In 2024, the liquidity ratio of SOCIETE DES HOTELS REUNIS (380.11) 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
68.44x2024
2020
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent+50 pts over 2 years
In 2024, the interest coverage of SOCIETE DES HOTELS REUNIS (68.4x) 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: 651 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2561 days. Excellent situation: suppliers finance 1910 days of the operating cycle (retail model). Overall, WCR represents 706 days of revenue, i.e. 41.3 M€ to permanently finance. Over 2015-2024, WCR increased by +653%, 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
41 264 800 €
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
651 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
2561 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
706 j
WCR and payment terms evolution SOCIETE DES HOTELS REUNIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2018
2019
2020
2023
2024
Operating WCR
-7 458 684 €
-13 451 761 €
-11 102 265 €
-10 988 630 €
0 €
41 264 800 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
50
17
176
135006
0
651
Supplier payment term (days)
937
4232
2841
4265
0
2561
Positioning of SOCIETE DES HOTELS REUNIS 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 SOCIETE DES HOTELS REUNIS is estimated at
63 815 749 €
(range 16 042 094€ - 112 353 480€).
With an EBITDA of 19 947 019€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.54x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
99 tx
16042k€63815k€112353k€
63 815 749 €Range: 16 042 094€ - 112 353 480€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 947 019 €×4.8x
Estimation95 242 722 €
22 254 433€ - 164 037 985€
Revenue Multiple30%
21 052 825 €×0.54x
Estimation11 437 463 €
5 688 198€ - 26 212 639€
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 SOCIETE DES HOTELS REUNIS with other companies in the same sector:
Frequently asked questions about SOCIETE DES HOTELS REUNIS
What is the revenue of SOCIETE DES HOTELS REUNIS ?
The revenue of SOCIETE DES HOTELS REUNIS in 2024 is 21.1 M€.
Is SOCIETE DES HOTELS REUNIS profitable?
SOCIETE DES HOTELS REUNIS recorded a net loss in 2024.
Where is the headquarters of SOCIETE DES HOTELS REUNIS ?
The headquarters of SOCIETE DES HOTELS REUNIS is located in PARIS (75009), in the department Paris.
Where to find the tax return of SOCIETE DES HOTELS REUNIS ?
The tax return of SOCIETE DES HOTELS REUNIS 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 DES HOTELS REUNIS operate?
SOCIETE DES HOTELS REUNIS 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