Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2018-08-14 (7 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: TOULOUSE (31100), Haute-Garonne
ZENITUDE TOULOUSE FLUVIA : revenue, balance sheet and financial ratios
ZENITUDE TOULOUSE FLUVIA is a French company
founded 7 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in TOULOUSE (31100),
this company of category ETI
shows in 2024 a revenue of 7 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ZENITUDE TOULOUSE FLUVIA (SIREN 841981582)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
7 185 €
593 121 €
1 423 629 €
1 238 357 €
973 456 €
1 636 581 €
Net income
11 404 €
1 521 727 €
-592 960 €
-324 093 €
-317 902 €
-361 163 €
EBITDA
-1 144 €
-527 572 €
-477 366 €
-230 392 €
-263 667 €
-296 052 €
Net margin
158.7%
256.6%
-41.7%
-26.2%
-32.7%
-22.1%
Revenue and income statement
In 2024, ZENITUDE TOULOUSE FLUVIA achieves revenue of 7 k€. Revenue is declining over the period 2019-2024 (CAGR: -66.2%). Significant drop of -99% vs 2023. After deducting consumption (0 €), gross margin stands at 7 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1 k€, representing -15.9% of revenue. Positive scissor effect: EBITDA margin improves by +73.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 11 k€, i.e. 158.7% 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
7 185 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 185 €
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
-1 144 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 113 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 404 €
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
-15.9%
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 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 88%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 172.2% 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
3.396%
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
87.982%
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
172.178%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
-78.409
-94.895
-67.281
-14.609
3.461
3.396
Financial autonomy
-96.022
-41.615
-40.013
-111.009
72.543
87.982
Repayment capacity
-0.779
-0.949
-0.871
-0.256
-0.032
1.649
Cash flow / Revenue
-21.578%
-30.657%
-20.884%
-37.2%
-105.801%
172.178%
Sector positioning
Debt ratio
3.42024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good
In 2024, the debt ratio of ZENITUDE TOULOUSE FLUVIA (3.40) 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
87.98%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent+52 pts over 3 years
In 2024, the financial autonomy of ZENITUDE TOULOUSE FLUVIA (88.0%) 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
1.65 years2024
2022
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Average+31 pts over 3 years
In 2024, the repayment capacity of ZENITUDE TOULOUSE FLUVIA (1.65) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1107.48. 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
1107.477
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
45.009
25.645
39.036
25.233
400.754
1107.477
Interest coverage
0.0
0.0
-0.001
-1.247
-0.826
0.0
Sector positioning
Liquidity ratio
1107.482024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of ZENITUDE TOULOUSE FLUVIA (1107.48) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of ZENITUDE TOULOUSE FLUVIA (0.0x) 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: 2230 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 5191 days. Excellent situation: suppliers finance 2961 days of the operating cycle (retail model). Overall, WCR represents 33230 days of revenue, i.e. 663 k€ to permanently finance. Over 2019-2024, WCR increased by +387%, 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
663 208 €
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
2230 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
5191 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 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
33230 j
WCR and payment terms evolution ZENITUDE TOULOUSE FLUVIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
136 131 €
118 382 €
92 988 €
151 261 €
743 228 €
663 208 €
Inventory turnover (days)
1
2
2
1
0
0
Customer payment term (days)
5
3
9
15
30
2230
Supplier payment term (days)
84
224
225
332
61
5191
Positioning of ZENITUDE TOULOUSE FLUVIA 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 ZENITUDE TOULOUSE FLUVIA is estimated at
21 020 €
(range 10 927€ - 46 531€).
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
10k€21k€46k€
21 020 €Range: 10 927€ - 46 531€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
7 185 €×0.54x
Estimation3 903 €
1 941€ - 8 946€
Net Income Multiple20%
11 404 €×4.1x
Estimation46 697 €
24 407€ - 102 910€
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 ZENITUDE TOULOUSE FLUVIA with other companies in the same sector:
Frequently asked questions about ZENITUDE TOULOUSE FLUVIA
What is the revenue of ZENITUDE TOULOUSE FLUVIA ?
The revenue of ZENITUDE TOULOUSE FLUVIA in 2024 is 7 k€.
Is ZENITUDE TOULOUSE FLUVIA profitable?
Yes, ZENITUDE TOULOUSE FLUVIA generated a net profit of 11 k€ in 2024.
Where is the headquarters of ZENITUDE TOULOUSE FLUVIA ?
The headquarters of ZENITUDE TOULOUSE FLUVIA is located in TOULOUSE (31100), in the department Haute-Garonne.
Where to find the tax return of ZENITUDE TOULOUSE FLUVIA ?
The tax return of ZENITUDE TOULOUSE FLUVIA 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 ZENITUDE TOULOUSE FLUVIA operate?
ZENITUDE TOULOUSE FLUVIA 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