THIONVILLE HOTEL INVEST : revenue, balance sheet and financial ratios
THIONVILLE HOTEL INVEST is a French company
founded 10 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in THIONVILLE (57100),
this company of category ETI
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THIONVILLE HOTEL INVEST (SIREN 814698007)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 287 542 €
1 812 931 €
1 897 165 €
1 469 047 €
1 221 545 €
2 080 137 €
1 934 303 €
2 083 665 €
738 819 €
Net income
-172 388 €
-366 382 €
-273 923 €
-200 771 €
-338 032 €
-191 829 €
-480 556 €
-162 419 €
-403 311 €
EBITDA
-128 641 €
-184 413 €
-73 248 €
-58 195 €
-135 923 €
58 516 €
-95 343 €
202 612 €
-4 185 €
Net margin
-13.4%
-20.2%
-14.4%
-13.7%
-27.7%
-9.2%
-24.8%
-7.8%
-54.6%
Revenue and income statement
In 2024, THIONVILLE HOTEL INVEST achieves revenue of 1.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. Significant drop of -29% vs 2023. After deducting consumption (85 k€), gross margin stands at 1.2 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 -129 k€, representing -10.0% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -172 k€ (-13.4% 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
1 287 542 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 202 792 €
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
-128 641 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-261 097 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-172 388 €
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
-10.0%
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 389%. 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 13%. 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
388.752%
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
13.015%
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
-6.531%
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
-11.849
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution THIONVILLE HOTEL INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
22.735
22.854
37.934
41.3
65.716
133.976
163.274
244.377
388.752
Financial autonomy
63.169
69.03
58.247
56.707
45.509
33.559
28.24
19.161
13.015
Repayment capacity
-1.938
14.656
-2.451
-30.948
-4.064
-15.45
-8.148
-4.028
-11.849
Cash flow / Revenue
-35.798%
1.687%
-14.306%
-1.03%
-16.286%
-5.813%
-8.373%
-14.262%
-6.531%
Sector positioning
Debt ratio
388.752024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average
In 2024, the debt ratio of THIONVILLE HOTEL INVEST (388.75) 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
13.02%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Average-14 pts over 3 years
In 2024, the financial autonomy of THIONVILLE HOTEL INVEST (13.0%) 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
-11.85 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Excellent
In 2024, the repayment capacity of THIONVILLE HOTEL INVEST (-11.85) 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 49.12. 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
49.125
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
-27.169
Liquidity indicators evolution THIONVILLE HOTEL INVEST
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
71.271
53.59
45.848
55.712
75.853
149.638
112.155
62.794
49.125
Interest coverage
-75.388
23.104
-12.053
25.887
-8.149
-17.625
-24.94
-7.724
-27.169
Sector positioning
Liquidity ratio
49.122024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Average-9 pts over 3 years
In 2024, the liquidity ratio of THIONVILLE HOTEL INVEST (49.12) 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
-27.17x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of THIONVILLE HOTEL INVEST (-27.2x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 210 days. Excellent situation: suppliers finance 197 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 43 days of revenue, i.e. 153 k€ to permanently finance. Over 2016-2024, WCR increased by +2381%, 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
153 024 €
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
210 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
43 j
WCR and payment terms evolution THIONVILLE HOTEL INVEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-6 708 €
82 388 €
105 091 €
22 465 €
130 766 €
123 914 €
38 550 €
60 352 €
153 024 €
Inventory turnover (days)
7
2
2
2
2
3
3
3
3
Customer payment term (days)
26
6
8
9
13
10
10
11
13
Supplier payment term (days)
252
93
106
77
151
154
130
152
210
Positioning of THIONVILLE HOTEL INVEST 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 THIONVILLE HOTEL INVEST is estimated at
699 488 €
(range 347 877€ - 1 603 104€).
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
347k€699k€1603k€
699 488 €Range: 347 877€ - 1 603 104€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 287 542 €
×
0.54x
=699 489 €
Range: 347 877€ - 1 603 104€
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 THIONVILLE HOTEL INVEST with other companies in the same sector:
Frequently asked questions about THIONVILLE HOTEL INVEST
What is the revenue of THIONVILLE HOTEL INVEST ?
The revenue of THIONVILLE HOTEL INVEST in 2024 is 1.3 M€.
Is THIONVILLE HOTEL INVEST profitable?
THIONVILLE HOTEL INVEST recorded a net loss in 2024.
Where is the headquarters of THIONVILLE HOTEL INVEST ?
The headquarters of THIONVILLE HOTEL INVEST is located in THIONVILLE (57100), in the department Moselle.
Where to find the tax return of THIONVILLE HOTEL INVEST ?
The tax return of THIONVILLE HOTEL INVEST 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 THIONVILLE HOTEL INVEST operate?
THIONVILLE HOTEL INVEST 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