Empleados: 11 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 2002-02-07 (24 años)Estado: ActivaSector de actividad: Hôtels et hébergement similaire Ubicación: PARIS (75017), Paris
RAPHAEL BATIGNOLLES : revenue, balance sheet and financial ratios
RAPHAEL BATIGNOLLES is a French company
founded 24 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in PARIS (75017),
this company of category PME
shows in 2017 a revenue of 525 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2017, RAPHAEL BATIGNOLLES achieves revenue of 525 k€. Over the period 2015-2017, the company shows strong growth with a CAGR (compound annual growth rate) of +11.2%. Vs 2016, growth of +15% (458 k€ -> 525 k€). After deducting consumption (17 k€), gross margin stands at 508 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 82 k€, representing 15.6% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -6%, reducing margin by 3.6 pts. This reflects costs rising faster than 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 46 k€, i.e. 8.7% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2017)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
525 194 €
Margen bruto (2017)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
508 099 €
EBITDA (2017)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
82 169 €
EBIT (2017)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
75 744 €
Resultado neto (2017)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 454%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Ratio de endeudamiento (2017)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
453.981%
Autonomía financiera (2017)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia RAPHAEL BATIGNOLLES
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2015
2016
2017
Ratio de endeudamiento
204.612
210.981
453.981
Autonomía financiera
30.141
28.634
14.824
Capacidad de reembolso
-58.968
11.927
15.777
Flujo de caja / Ingresos
-2.785%
15.249%
9.934%
Positionnement sectoriel
Debt ratio
453.982017
2015
2016
2017
Q1: 0.0
Méd: 33.19
Q3: 155.2
Average
In 2017, the debt ratio of RAPHAEL BATIGNOLLES (453.98) 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
14.82%2017
2015
2016
2017
Q1: 4.66%
Méd: 31.87%
Q3: 60.68%
Average-17 pts durante 3 años
In 2017, the financial autonomy of RAPHAEL BATIGNOLLES (14.8%) 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
15.78 years2017
2015
2016
2017
Q1: 0.0 years
Méd: 0.87 years
Q3: 4.97 years
Average+50 pts durante 3 años
In 2017, the repayment capacity of RAPHAEL BATIGNOLLES (15.78) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 96.29. 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 30.2x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2017)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
96.288
Cobertura de intereses (2017)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez RAPHAEL BATIGNOLLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2015
2016
2017
Ratio de liquidez
121.788
221.112
96.288
Cobertura de intereses
80.918
23.628
30.183
Positionnement sectoriel
Liquidity ratio
96.292017
2015
2016
2017
Q1: 57.08
Méd: 119.76
Q3: 257.63
Average-14 pts durante 3 años
In 2017, the liquidity ratio of RAPHAEL BATIGNOLLES (96.29) 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
30.18x2017
2015
2016
2017
Q1: 0.0x
Méd: 1.61x
Q3: 9.25x
Excellent
In 2017, the interest coverage of RAPHAEL BATIGNOLLES (30.2x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Excellent situation: suppliers finance 78 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. Overall, WCR represents 76 days of revenue, i.e. 111 k€ to permanently finance. Over 2015-2017, WCR increased by +775%, requiring additional financing.
NFR de explotación (2017)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
111 063 €
Crédito clientes (2017)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
27 j
Crédito proveedores (2017)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
105 j
Rotación de inventario (2017)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
1 j
NFR en días de ingresos (2017)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
76 j
Evolución del NFR y plazos RAPHAEL BATIGNOLLES
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2015
2016
2017
BFR d'exploitation
-16 450 €
271 273 €
111 063 €
Rotación de inventario (días)
1
1
1
Crédit clients (jours)
3
53
27
Crédit fournisseurs (jours)
74
91
105
Positionnement de RAPHAEL BATIGNOLLES dans son secteur
Comparación con el sector Hôtels et hébergement similaire
Estimación de valoración
Based on 154 transactions of similar company sales
in 2017,
the value of RAPHAEL BATIGNOLLES is estimated at
361 223 €
(range 119 775€ - 617 052€).
With an EBITDA of 82 169€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.53x
(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.
Estimated enterprise value2017
154 transactions
119k€361k€617k€
361 223 €Range: 119 775€ - 617 052€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
82 169 €×5.6x
Estimation462 048 €
130 082€ - 734 029€
Revenue Multiple30%
525 194 €×0.53x
Estimation276 817 €
128 373€ - 528 223€
Net Income Multiple20%
45 609 €×5.2x
Estimation235 769 €
81 113€ - 457 857€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 154 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 RAPHAEL BATIGNOLLES with other companies in the same sector:
Frequently asked questions about RAPHAEL BATIGNOLLES
What is the revenue of RAPHAEL BATIGNOLLES ?
The revenue of RAPHAEL BATIGNOLLES in 2017 is 525 k€.
Is RAPHAEL BATIGNOLLES profitable?
Yes, RAPHAEL BATIGNOLLES generated a net profit of 46 k€ in 2017.
Where is the headquarters of RAPHAEL BATIGNOLLES ?
The headquarters of RAPHAEL BATIGNOLLES is located in PARIS (75017), in the department Paris.
Where to find the tax return of RAPHAEL BATIGNOLLES ?
The tax return of RAPHAEL BATIGNOLLES 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 RAPHAEL BATIGNOLLES operate?
RAPHAEL BATIGNOLLES 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
Gire su teléfono en modo horizontal para ver el gráfico