Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-09-18 (22 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: PARIS (75020), Paris
THE BELLEVILLE LOFT HOSTEL : revenue, balance sheet and financial ratios
THE BELLEVILLE LOFT HOSTEL is a French company
founded 22 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75020),
this company of category PME
shows in 2020 a revenue of 140 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THE BELLEVILLE LOFT HOSTEL (SIREN 450107636)
Indicator
2020
2019
2018
Revenue
140 273 €
1 078 808 €
984 706 €
Net income
-29 138 €
115 612 €
233 817 €
EBITDA
-52 022 €
444 620 €
440 924 €
Net margin
-20.8%
10.7%
23.7%
Revenue and income statement
In 2020, THE BELLEVILLE LOFT HOSTEL achieves revenue of 140 k€. Revenue is declining over the period 2018-2020 (CAGR: -62.3%). Significant drop of -87% vs 2019. After deducting consumption (5 k€), gross margin stands at 136 k€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -52 k€, representing -37.1% of revenue. Warning negative scissor effect: despite revenue change (-87%), EBITDA varies by -112%, reducing margin by 78.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -29 k€ (-20.8% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
140 273 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
135 735 €
EBITDA (2020)
?
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
-52 022 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-19 225 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-29 138 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-28.9%
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 -342%. 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 -17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-341.779%
Financial autonomy (2020)
?
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
-16.568%
Cash flow / Revenue (2020)
?
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
-34.876%
Repayment capacity (2020)
?
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
-11.776
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution THE BELLEVILLE LOFT HOSTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
Debt ratio
-117.511
-235.789
-341.779
Financial autonomy
-28.063
-14.535
-16.568
Repayment capacity
0.933
1.143
-11.776
Cash flow / Revenue
38.674%
35.725%
-34.876%
Sector positioning
Debt ratio
-341.782020
2018
2019
2020
Q1: 0.0
Med: 40.94
Q3: 193.6
Excellent
In 2020, the debt ratio of THE BELLEVILLE LOFT HOSTEL (-341.78) 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
-16.57%2020
2018
2019
2020
Q1: 0.23%
Med: 25.53%
Q3: 56.11%
Average
In 2020, the financial autonomy of THE BELLEVILLE LOFT HOSTEL (-16.6%) 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
-11.78 years2020
2018
2019
2020
Q1: -6.02 years
Med: 0.0 years
Q3: 3.22 years
Excellent-26 pts over 3 years
In 2020, the repayment capacity of THE BELLEVILLE LOFT HOSTEL (-11.78) 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 111.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
111.086
Interest coverage (2020)
?
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
-28.14
Liquidity indicators evolution THE BELLEVILLE LOFT HOSTEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
Liquidity ratio
51.094
84.287
111.086
Interest coverage
4.997
4.208
-28.14
Sector positioning
Liquidity ratio
111.092020
2018
2019
2020
Q1: 71.92
Med: 163.87
Q3: 358.06
Average+11 pts over 3 years
In 2020, the liquidity ratio of THE BELLEVILLE LOFT HOSTEL (111.09) 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
-28.14x2020
2018
2019
2020
Q1: -4.81x
Med: 0.0x
Q3: 2.71x
Average-39 pts over 3 years
In 2020, the interest coverage of THE BELLEVILLE LOFT HOSTEL (-28.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Excellent situation: suppliers finance 80 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 (-771 days): operations structurally generate cash. Over 2018-2020, WCR increased by +56%, requiring additional financing.
Operating WCR (2020)
?
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
-300 334 €
Customer credit (2020)
?
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
0 j
Supplier credit (2020)
?
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
80 j
Inventory turnover (2020)
?
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 (2020)
?
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
-771 j
WCR and payment terms evolution THE BELLEVILLE LOFT HOSTEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
Operating WCR
-687 285 €
-362 577 €
-300 334 €
Inventory turnover (days)
1
1
1
Customer payment term (days)
0
0
0
Supplier payment term (days)
45
64
80
Positioning of THE BELLEVILLE LOFT HOSTEL in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 97 transactions of similar company sales
in 2020,
the value of THE BELLEVILLE LOFT HOSTEL is estimated at
102 805 €
(range 52 785€ - 178 192€).
The price/revenue ratio is 0.73x
(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 value2020
97 tx
52k€102k€178k€
102 805 €Range: 52 785€ - 178 192€
NAF 5 année 2020
Valuation method used
Revenue Multiple
140 273 €
×
0.73x
=102 805 €
Range: 52 785€ - 178 193€
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 97 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 THE BELLEVILLE LOFT HOSTEL with other companies in the same sector:
Frequently asked questions about THE BELLEVILLE LOFT HOSTEL
What is the revenue of THE BELLEVILLE LOFT HOSTEL ?
The revenue of THE BELLEVILLE LOFT HOSTEL in 2020 is 140 k€.
Is THE BELLEVILLE LOFT HOSTEL profitable?
THE BELLEVILLE LOFT HOSTEL recorded a net loss in 2020.
Where is the headquarters of THE BELLEVILLE LOFT HOSTEL ?
The headquarters of THE BELLEVILLE LOFT HOSTEL is located in PARIS (75020), in the department Paris.
Where to find the tax return of THE BELLEVILLE LOFT HOSTEL ?
The tax return of THE BELLEVILLE LOFT HOSTEL 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 THE BELLEVILLE LOFT HOSTEL operate?
THE BELLEVILLE LOFT HOSTEL 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