Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2015-06-05 (10 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LYON (69003), Rhone
SOCIETE HOTEL CORBEIL L.G. : revenue, balance sheet and financial ratios
SOCIETE HOTEL CORBEIL L.G. is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LYON (69003),
this company of category ETI
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE HOTEL CORBEIL L.G. (SIREN 811954775)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 812 520 €
1 770 161 €
1 537 677 €
883 228 €
645 286 €
1 847 699 €
1 821 688 €
1 679 209 €
1 641 411 €
Net income
-20 775 €
-59 984 €
-64 026 €
-121 278 €
-209 975 €
-44 813 €
-56 803 €
-40 888 €
-71 308 €
EBITDA
76 711 €
34 843 €
4 104 €
-117 699 €
-324 587 €
32 124 €
-7 289 €
-9 680 €
-26 759 €
Net margin
-1.1%
-3.4%
-4.2%
-13.7%
-32.5%
-2.4%
-3.1%
-2.4%
-4.3%
Revenue and income statement
In 2024, SOCIETE HOTEL CORBEIL L.G. achieves revenue of 1.8 M€. Revenue is growing positively over 9 years (CAGR: +1.2%). Vs 2023: +2%. After deducting consumption (159 k€), gross margin stands at 1.7 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 77 k€, representing 4.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -21 k€ (-1.1% 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
1 812 520 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 653 903 €
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
76 711 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 218 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-20 775 €
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
4.2%
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 -88%. 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 -135%. 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
-88.224%
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
-134.84%
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
-3.486%
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
-9.584
Solvency indicators evolution SOCIETE HOTEL CORBEIL L.G.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-0.251
-58.231
-28.135
-20.967
-46.331
-131.335
-68.51
-42.387
-88.224
Financial autonomy
-36.056
-38.624
-83.458
-164.124
-125.796
-105.079
-291.902
-496.832
-134.84
Repayment capacity
0.0
-0.584
-0.46
-0.559
-0.521
-3.824
-4.602
-2.835
-9.584
Cash flow / Revenue
-6.133%
-6.415%
-5.19%
-4.243%
-56.507%
-17.275%
-5.626%
-5.609%
-3.486%
Sector positioning
Debt ratio
-88.222024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Excellent
In 2024, the debt ratio of SOCIETE HOTEL CORBEIL L.G. (-88.22) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-134.84%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average
In 2024, the financial autonomy of SOCIETE HOTEL CORBEIL L.G. (-134.8%) 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
-9.58 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of SOCIETE HOTEL CORBEIL L.G. (-9.58) 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 84.97. 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 31.3x. 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
84.974
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
31.345
Liquidity indicators evolution SOCIETE HOTEL CORBEIL L.G.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
69.697
83.214
59.151
40.704
58.516
145.313
51.195
25.315
84.974
Interest coverage
0.0
-1.818
-3.224
0.865
-0.275
-1.716
154.167
49.117
31.345
Sector positioning
Liquidity ratio
84.972024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average
In 2024, the liquidity ratio of SOCIETE HOTEL CORBEIL L.G. (84.97) 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
31.34x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Excellent
In 2024, the interest coverage of SOCIETE HOTEL CORBEIL L.G. (31.3x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 162 k€ to permanently finance. Over 2016-2024, WCR increased by +216%, 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
161 786 €
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
4 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
81 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
4 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
32 j
WCR and payment terms evolution SOCIETE HOTEL CORBEIL L.G.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
51 278 €
-18 085 €
-8 890 €
-18 514 €
159 269 €
244 707 €
18 421 €
-37 138 €
161 786 €
Inventory turnover (days)
3
3
3
3
5
5
3
3
4
Customer payment term (days)
7
6
11
3
1
11
5
1
4
Supplier payment term (days)
36
47
46
49
211
96
86
92
81
Positioning of SOCIETE HOTEL CORBEIL L.G. 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 HOTEL CORBEIL L.G. is estimated at
598 185 €
(range 237 135€ - 1 240 560€).
With an EBITDA of 76 711€, 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
237k€598k€1240k€
598 185 €Range: 237 135€ - 1 240 560€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
76 711 €×4.8x
Estimation366 279 €
85 585€ - 630 847€
Revenue Multiple30%
1 812 520 €×0.54x
Estimation984 696 €
489 719€ - 2 256 749€
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 HOTEL CORBEIL L.G. with other companies in the same sector:
Frequently asked questions about SOCIETE HOTEL CORBEIL L.G.
What is the revenue of SOCIETE HOTEL CORBEIL L.G. ?
The revenue of SOCIETE HOTEL CORBEIL L.G. in 2024 is 1.8 M€.
Is SOCIETE HOTEL CORBEIL L.G. profitable?
SOCIETE HOTEL CORBEIL L.G. recorded a net loss in 2024.
Where is the headquarters of SOCIETE HOTEL CORBEIL L.G. ?
The headquarters of SOCIETE HOTEL CORBEIL L.G. is located in LYON (69003), in the department Rhone.
Where to find the tax return of SOCIETE HOTEL CORBEIL L.G. ?
The tax return of SOCIETE HOTEL CORBEIL L.G. 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 HOTEL CORBEIL L.G. operate?
SOCIETE HOTEL CORBEIL L.G. 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