Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-01-31 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEGLES (33130), Gironde
ANGERVILLE ENERGIES : revenue, balance sheet and financial ratios
ANGERVILLE ENERGIES is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in BEGLES (33130),
this company of category PME
shows in 2023 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANGERVILLE ENERGIES (SIREN 494415169)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 819 583 €
2 209 713 €
2 422 187 €
2 559 773 €
1 085 295 €
N/C
N/C
N/C
Net income
952 610 €
-31 216 €
-183 878 €
-1 622 612 €
106 865 €
183 662 €
48 333 €
-254 492 €
EBITDA
2 325 299 €
1 782 306 €
1 850 175 €
2 032 836 €
955 476 €
-13 019 €
-16 165 €
-38 491 €
Net margin
33.8%
-1.4%
-7.6%
-63.4%
9.8%
N/C
N/C
N/C
Revenue and income statement
In 2023, ANGERVILLE ENERGIES achieves revenue of 2.8 M€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +27.0%. Vs 2022, growth of +28% (2.2 M€ -> 2.8 M€). After deducting consumption (0 €), gross margin stands at 2.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.3 M€, representing 82.5% 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 953 k€, i.e. 33.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 819 583 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 819 583 €
EBITDA (2023)
?
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
2 325 299 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 318 134 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
952 610 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
82.5%
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 750%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 85.0% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
749.519%
Financial autonomy (2023)
?
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
11.067%
Cash flow / Revenue (2023)
?
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
85.019%
Repayment capacity (2023)
?
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
7.51
Asset age ratio (2023)
?
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
Debt ratio
-207.041
-288.186
102192.682
4649.195
-13107.021
4486.404
1870.245
749.519
Financial autonomy
-9.512
-51.989
0.094
2.07
-0.755
2.095
4.395
11.067
Repayment capacity
-9.641
-20.681
-136.127
31.753
78.653
12.394
12.049
7.51
Cash flow / Revenue
None%
None%
None%
63.666%
10.318%
66.12%
71.086%
85.019%
Sector positioning
Debt ratio
749.522023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of ANGERVILLE ENERGIES (749.52) 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
11.07%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good+17 pts over 3 years
In 2023, the financial autonomy of ANGERVILLE ENERGIES (11.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
7.51 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of ANGERVILLE ENERGIES (7.51) 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 637.27. 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 11.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
637.267
Interest coverage (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
17.777
1993.759
413.064
1843.019
1328.215
545.225
216.821
637.267
Interest coverage
-23.216
-48.685
-542.945
27.389
87.818
16.264
16.12
11.771
Sector positioning
Liquidity ratio
637.272023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Good
In 2023, the liquidity ratio of ANGERVILLE ENERGIES (637.27) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
11.77x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-8 pts over 3 years
In 2023, the interest coverage of ANGERVILLE ENERGIES (11.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). Overall, WCR represents 166 days of revenue, i.e. 1.3 M€ to permanently finance.
Operating WCR (2023)
?
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
1 300 617 €
Customer credit (2023)
?
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
75 j
Supplier credit (2023)
?
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
143 j
Inventory turnover (2023)
?
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 (2023)
?
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
166 j
WCR and payment terms evolution ANGERVILLE ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
2 514 715 €
499 616 €
500 012 €
-966 772 €
1 300 617 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
232
60
73
145
75
Supplier payment term (days)
33
150
319
301
50
106
115
143
Positioning of ANGERVILLE ENERGIES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ANGERVILLE ENERGIES is estimated at
3 947 073 €
(range 563 226€ - 15 549 367€).
With an EBITDA of 2 325 299€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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 value2023
85 tx
563k€3947k€15549k€
3 947 073 €Range: 563 226€ - 15 549 367€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 325 299 €×2.4x
Estimation5 626 458 €
617 408€ - 21 111 487€
Revenue Multiple30%
2 819 583 €×0.69x
Estimation1 950 702 €
384 038€ - 9 899 099€
Net Income Multiple20%
952 610 €×2.9x
Estimation2 743 172 €
696 555€ - 10 119 469€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare ANGERVILLE ENERGIES with other companies in the same sector:
Frequently asked questions about ANGERVILLE ENERGIES
What is the revenue of ANGERVILLE ENERGIES ?
The revenue of ANGERVILLE ENERGIES in 2023 is 2.8 M€.
Is ANGERVILLE ENERGIES profitable?
Yes, ANGERVILLE ENERGIES generated a net profit of 953 k€ in 2023.
Where is the headquarters of ANGERVILLE ENERGIES ?
The headquarters of ANGERVILLE ENERGIES is located in BEGLES (33130), in the department Gironde.
Where to find the tax return of ANGERVILLE ENERGIES ?
The tax return of ANGERVILLE ENERGIES 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 ANGERVILLE ENERGIES operate?
ANGERVILLE ENERGIES operates in the sector Production d'électricité (NAF code 35.11Z). 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