Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-04-26 (20 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: BOURGES (18000), Cher
SOCIETE HOTELIERE B : revenue, balance sheet and financial ratios
SOCIETE HOTELIERE B is a French company
founded 20 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in BOURGES (18000),
this company of category PME
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE HOTELIERE B (SIREN 489880112)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 201 631 €
2 137 844 €
2 038 996 €
1 746 830 €
1 184 350 €
1 716 547 €
1 674 338 €
1 644 414 €
N/C
Net income
282 965 €
228 168 €
235 087 €
118 526 €
-180 281 €
51 005 €
39 059 €
20 605 €
59 039 €
EBITDA
541 678 €
485 771 €
528 801 €
343 321 €
-5 445 €
287 336 €
276 338 €
309 176 €
-1 329 999 €
Net margin
12.9%
10.7%
11.5%
6.8%
-15.2%
3.0%
2.3%
1.3%
N/C
Revenue and income statement
In 2024, SOCIETE HOTELIERE B achieves revenue of 2.2 M€. Revenue is growing positively over 9 years (CAGR: +4.3%). Vs 2023: +3%. After deducting consumption (158 k€), gross margin stands at 2.0 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 542 k€, representing 24.6% of 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 283 k€, i.e. 12.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 201 631 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 043 953 €
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
541 678 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
335 755 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
282 965 €
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
24.6%
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 19%. 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 73%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.1% 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
19.271%
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
72.68%
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
15.065%
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
0.564
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
288.474
241.567
163.883
106.319
577.998
271.031
122.799
52.849
19.271
Financial autonomy
19.465
22.922
30.387
36.221
11.955
22.302
37.999
53.769
72.68
Repayment capacity
8.553
2.631
2.397
2.043
-7.664
2.803
1.735
1.239
0.564
Cash flow / Revenue
2019.241%
11.082%
9.713%
8.759%
-6.859%
12.506%
16.051%
13.726%
15.065%
Sector positioning
Debt ratio
19.272024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-24 pts over 3 years
In 2024, the debt ratio of SOCIETE HOTELIERE B (19.27) 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
72.68%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+18 pts over 3 years
In 2024, the financial autonomy of SOCIETE HOTELIERE B (72.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.56 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-8 pts over 3 years
In 2024, the repayment capacity of SOCIETE HOTELIERE B (0.56) 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 651.65. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
651.65
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
0.908
Liquidity indicators evolution SOCIETE HOTELIERE B
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
109.238
158.677
202.616
207.196
360.475
437.203
536.927
474.272
651.65
Interest coverage
-1.492
4.538
3.87
2.989
-130.891
3.018
1.859
1.634
0.908
Sector positioning
Liquidity ratio
651.652024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of SOCIETE HOTELIERE B (651.65) 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
0.91x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average-11 pts over 3 years
In 2024, the interest coverage of SOCIETE HOTELIERE B (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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 173 days of revenue, i.e. 1.1 M€ to permanently finance.
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
1 058 302 €
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
28 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
3 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
173 j
WCR and payment terms evolution SOCIETE HOTELIERE B
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
839 €
199 866 €
322 745 €
453 038 €
503 122 €
659 085 €
1 009 575 €
1 058 302 €
Inventory turnover (days)
0
3
3
2
3
2
2
2
3
Customer payment term (days)
0
3
3
0
3
22
4
4
4
Supplier payment term (days)
40
33
28
35
29
29
31
39
28
Positioning of SOCIETE HOTELIERE B 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 HOTELIERE B is estimated at
1 883 762 €
(range 601 743€ - 3 560 358€).
With an EBITDA of 541 678€, 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
601k€1883k€3560k€
1 883 762 €Range: 601 743€ - 3 560 358€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
541 678 €×4.8x
Estimation2 586 396 €
604 338€ - 4 454 589€
Revenue Multiple30%
2 201 631 €×0.54x
Estimation1 196 090 €
594 852€ - 2 741 226€
Net Income Multiple20%
282 965 €×4.1x
Estimation1 158 690 €
605 594€ - 2 553 482€
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 HOTELIERE B with other companies in the same sector:
Frequently asked questions about SOCIETE HOTELIERE B
What is the revenue of SOCIETE HOTELIERE B ?
The revenue of SOCIETE HOTELIERE B in 2024 is 2.2 M€.
Is SOCIETE HOTELIERE B profitable?
Yes, SOCIETE HOTELIERE B generated a net profit of 283 k€ in 2024.
Where is the headquarters of SOCIETE HOTELIERE B ?
The headquarters of SOCIETE HOTELIERE B is located in BOURGES (18000), in the department Cher.
Where to find the tax return of SOCIETE HOTELIERE B ?
The tax return of SOCIETE HOTELIERE B 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 HOTELIERE B operate?
SOCIETE HOTELIERE B 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