Employees: 00 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-06-12 (11 years)Status: ActiveBusiness sector: Production d'électricitéLocation: POITIERS (86000), Vienne
ASCO ENERGIE : revenue, balance sheet and financial ratios
ASCO ENERGIE is a French company
founded 11 years ago,
specialized in the sector Production d'électricité.
Based in POITIERS (86000),
this company of category PME
shows in 2024 a revenue of 14.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ASCO ENERGIE (SIREN 802901884)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
14 280 799 €
14 265 376 €
15 446 320 €
9 877 869 €
10 734 727 €
6 231 357 €
6 728 660 €
7 427 567 €
5 817 770 €
11 062 391 €
Net income
7 957 688 €
8 421 649 €
9 054 907 €
4 475 990 €
5 060 657 €
2 486 168 €
2 592 043 €
1 373 419 €
2 239 391 €
4 184 958 €
EBITDA
11 922 932 €
12 039 288 €
13 075 089 €
7 537 488 €
8 537 504 €
4 025 573 €
4 188 915 €
3 031 034 €
3 398 184 €
6 832 521 €
Net margin
55.7%
59.0%
58.6%
45.3%
47.1%
39.9%
38.5%
18.5%
38.5%
37.8%
Revenue and income statement
In 2024, ASCO ENERGIE achieves revenue of 14.3 M€. Revenue is growing positively over 10 years (CAGR: +2.9%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 14.3 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 11.9 M€, representing 83.5% 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 8.0 M€, i.e. 55.7% 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
14 280 799 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 280 799 €
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
11 922 932 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 816 717 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 957 688 €
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
83.5%
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 61.0% 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 (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
91.306%
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
48.174%
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
60.995%
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
0.952
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.014
0.016
94.666
516.298
243.41
210.745
121.271
106.579
91.306
Financial autonomy
55.128
64.423
50.412
36.961
12.828
27.339
29.816
42.15
45.093
48.174
Repayment capacity
0.0
0.0
0.0
1.332
5.477
2.236
1.988
1.234
1.131
0.952
Cash flow / Revenue
38.035%
35.181%
27.547%
30.442%
40.509%
55.813%
53.937%
61.47%
60.209%
60.995%
Sector positioning
Debt ratio
91.312024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+5 pts over 3 years
In 2024, the debt ratio of ASCO ENERGIE (91.31) 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
48.17%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of ASCO ENERGIE (48.2%) 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
0.95 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ASCO ENERGIE (0.95) 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 1224.42. 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 3.9x. Financial charges are adequately covered by operations.
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
1224.418
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
3.944
Liquidity indicators evolution ASCO ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
219.752
232.482
145.683
246.594
221.387
1175.541
792.257
1278.998
714.218
1224.418
Interest coverage
0.005
0.046
0.0
0.185
1.941
2.547
3.838
1.996
3.979
3.944
Sector positioning
Liquidity ratio
1224.422024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of ASCO ENERGIE (1224.42) 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
3.94x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of ASCO ENERGIE (3.9x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 1 days of revenue, i.e. 46 k€ to permanently finance. Over 2015-2024, WCR increased by +102%, 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
45 699 €
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
25 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
55 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
1 j
WCR and payment terms evolution ASCO ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 999 638 €
898 206 €
319 385 €
-285 766 €
2 338 628 €
3 181 129 €
2 893 623 €
4 050 488 €
2 358 780 €
45 699 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
15
47
62
66
75
44
33
46
62
25
Supplier payment term (days)
54
94
32
45
70
60
72
88
176
55
Positioning of ASCO ENERGIE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ASCO ENERGIE is estimated at
21 971 846 €
(range 3 330 146€ - 86 072 396€).
With an EBITDA of 11 922 932€, 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 value2024
85 tx
3330k€21971k€86072k€
21 971 846 €Range: 3 330 146€ - 86 072 396€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 922 932 €×2.4x
Estimation28 849 569 €
3 165 748€ - 108 248 800€
Revenue Multiple30%
14 280 799 €×0.69x
Estimation9 880 034 €
1 945 098€ - 50 137 570€
Net Income Multiple20%
7 957 688 €×2.9x
Estimation22 915 260 €
5 818 714€ - 84 533 624€
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 ASCO ENERGIE with other companies in the same sector:
Yes, ASCO ENERGIE generated a net profit of 8.0 M€ in 2024.
Where is the headquarters of ASCO ENERGIE ?
The headquarters of ASCO ENERGIE is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of ASCO ENERGIE ?
The tax return of ASCO ENERGIE 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 ASCO ENERGIE operate?
ASCO ENERGIE 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