SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI : revenue, balance sheet and financial ratios

SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI is a French company founded 26 years ago, specialized in the sector Hôtels et hébergement similaire . Based in PARIS (75016), this company of category ETI shows in 2024 a revenue of 1.2 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI (SIREN 423781939)
Indicator 2024 2023 2022 2021 2020 2019 2018 2016 2015
Revenue 1 249 875 € 1 470 320 € 1 270 417 € 308 314 € 179 192 € 1 450 774 € 1 084 253 € 950 271 € 1 072 798 €
Net income -461 461 € 99 317 € 288 321 € -80 128 € 102 327 € 602 277 € -369 412 € 82 648 € 145 476 €
EBITDA 81 035 € 420 867 € 407 318 € -38 405 € -202 807 € 424 874 € 248 724 € 231 609 € 281 441 €
Net margin -36.9% 6.8% 22.7% -26.0% 57.1% 41.5% -34.1% 8.7% 13.6%

Revenue and income statement

In 2024, SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI achieves revenue of 1.2 M€. Revenue is growing positively over 9 years (CAGR: +1.7%). Significant drop of -15% vs 2023. After deducting consumption (58 k€), gross margin stands at 1.2 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 81 k€, representing 6.5% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -81%, reducing margin by 22.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -461 k€ (-36.9% 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

1 249 875 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

1 192 034 €

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

81 035 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

39 944 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-461 461 €

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

6.5%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1405%. 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 4%. 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

1404.959%

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

3.54%

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

-22.612%

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

-12.713

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

60.2%

Solvency indicators evolution
SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI

Sector positioning

Debt ratio
1404.96 2024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average +50 pts over 3 years

In 2024, the debt ratio of SOCIETE D'EXPLOITATION HO... (1404.96) 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
3.54% 2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average -34 pts over 3 years

In 2024, the financial autonomy of SOCIETE D'EXPLOITATION HO... (3.5%) 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
-12.71 years 2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent

In 2024, the repayment capacity of SOCIETE D'EXPLOITATION HO... (-12.71) 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 34.91. 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 423.1x. 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

34.907

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

423.117

Liquidity indicators evolution
SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI

Sector positioning

Liquidity ratio
34.91 2024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average -13 pts over 3 years

In 2024, the liquidity ratio of SOCIETE D'EXPLOITATION HO... (34.91) 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
423.12x 2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent +30 pts over 3 years

In 2024, the interest coverage of SOCIETE D'EXPLOITATION HO... (423.1x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 481 days. Excellent situation: suppliers finance 468 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-561 days): operations structurally generate cash. Notable WCR improvement over the period (-35459%), freeing up cash.

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

-1 949 355 €

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

13 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

481 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

1 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

-561 j

WCR and payment terms evolution
SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI

Positioning of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI 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 D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI is estimated at 496 462 € (range 183 143€ - 1 000 080€). With an EBITDA of 81 035€, 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 value 2024
99 tx
183k€ 496k€ 1000k€
496 462 € Range: 183 143€ - 1 000 080€
NAF 5 année 2024

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
81 035 € × 4.8x
Estimation 386 925 €
90 409€ - 666 406€
Revenue Multiple 30%
1 249 875 € × 0.54x
Estimation 679 025 €
337 700€ - 1 556 205€

Valuation evolution

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 D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI with other companies in the same sector:

Voir toutes les statistiques du secteur Hôtels et hébergement similaire

Frequently asked questions about SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI

What is the revenue of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI ?

The revenue of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI in 2024 is 1.2 M€.

Is SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI profitable?

SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI recorded a net loss in 2024.

Where is the headquarters of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI ?

The headquarters of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI is located in PARIS (75016), in the department Paris.

Where to find the tax return of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI ?

The tax return of SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI 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 D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI operate?

SOCIETE D'EXPLOITATION HOTELIERE DE PARIS XI - SEHP XI 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.