Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-11-04 (23 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: GARGES-LES-GONESSE (95140), Val-d'Oise
SOCIETE HAFSI : revenue, balance sheet and financial ratios
SOCIETE HAFSI is a French company
founded 23 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in GARGES-LES-GONESSE (95140),
this company of category PME
shows in 2021 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE HAFSI (SIREN 443996939)
Indicator
2024
2021
2019
2018
2017
2016
2014
Revenue
N/C
1 140 005 €
1 197 622 €
1 165 140 €
1 114 569 €
1 113 075 €
1 076 493 €
Net income
213 062 €
177 049 €
119 218 €
148 551 €
106 157 €
32 480 €
103 712 €
EBITDA
N/C
305 097 €
191 201 €
256 338 €
204 055 €
167 023 €
213 015 €
Net margin
N/C
15.5%
10.0%
12.7%
9.5%
2.9%
9.6%
Revenue and income statement
In 2024, SOCIETE HAFSI generates positive net income of 213 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2024: 104 k€ -> 213 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
213 062 €
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 3%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
3.219%
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
58.872%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2021
2024
Debt ratio
30.078
2.703
2.941
1.419
1.46
9.089
3.219
Financial autonomy
51.18
68.986
68.558
74.476
76.549
60.251
58.872
Repayment capacity
1.145
0.227
0.129
0.059
0.093
0.253
None
Cash flow / Revenue
15.817%
8.382%
14.879%
18.0%
13.082%
21.873%
None%
Sector positioning
Debt ratio
3.222024
2019
2021
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good
In 2024, the debt ratio of SOCIETE HAFSI (3.22) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
58.87%2024
2019
2021
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Good
In 2024, the financial autonomy of SOCIETE HAFSI (58.9%) 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
0.25 years2021
2019
2021
Q1: -2.99 years
Med: 0.53 years
Q3: 5.6 years
Good+20 pts over 2 years
In 2021, the repayment capacity of SOCIETE HAFSI (0.25) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 177.28. 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
177.282
Liquidity indicators evolution SOCIETE HAFSI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2021
2024
Liquidity ratio
130.107
166.794
172.717
235.146
289.108
187.777
177.282
Interest coverage
2.958
0.01
0.0
0.0
0.0
0.074
None
Sector positioning
Liquidity ratio
177.282024
2019
2021
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Good-22 pts over 3 years
In 2024, the liquidity ratio of SOCIETE HAFSI (177.28) 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
0.07x2021
2019
2021
Q1: -0.58x
Med: 0.4x
Q3: 6.81x
Average+17 pts over 2 years
In 2021, the interest coverage of SOCIETE HAFSI (0.1x) 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: 654 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 722 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model).
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
0 €
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
654 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
722 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 and payment terms evolution SOCIETE HAFSI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2021
2024
Operating WCR
-138 868 €
-17 442 €
15 058 €
107 228 €
262 543 €
-209 259 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
72
66
83
100
141
39
654
Supplier payment term (days)
36
45
39
37
30
24
722
Positioning of SOCIETE HAFSI 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 HAFSI is estimated at
872 450 €
(range 455 989€ - 1 922 676€).
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
455k€872k€1922k€
872 450 €Range: 455 989€ - 1 922 676€
NAF 5 année 2024
Valuation method used
Net Income Multiple
213 062 €
×
4.1x
=872 450 €
Range: 455 989€ - 1 922 676€
Only this financial indicator is available for this company.
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 HAFSI with other companies in the same sector:
Yes, SOCIETE HAFSI generated a net profit of 213 k€ in 2024.
Where is the headquarters of SOCIETE HAFSI ?
The headquarters of SOCIETE HAFSI is located in GARGES-LES-GONESSE (95140), in the department Val-d'Oise.
Where to find the tax return of SOCIETE HAFSI ?
The tax return of SOCIETE HAFSI 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 HAFSI operate?
SOCIETE HAFSI 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