Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-05-22 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEGLES (33130), Gironde
AZERABLES ENERGIES : revenue, balance sheet and financial ratios
AZERABLES ENERGIES is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in BEGLES (33130),
this company of category PME
shows in 2023 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AZERABLES ENERGIES (SIREN 498219526)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 851 888 €
2 315 292 €
2 472 507 €
2 456 939 €
773 037 €
N/C
N/C
N/C
Net income
880 155 €
-318 124 €
-516 104 €
-2 250 176 €
114 263 €
478 863 €
-472 517 €
-1 859 €
EBITDA
2 157 655 €
1 721 055 €
1 759 588 €
1 863 606 €
624 791 €
-15 688 €
-8 806 €
-2 828 €
Net margin
30.9%
-13.7%
-20.9%
-91.6%
14.8%
N/C
N/C
N/C
Revenue and income statement
In 2023, AZERABLES ENERGIES achieves revenue of 2.9 M€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +38.6%. Vs 2022, growth of +23% (2.3 M€ -> 2.9 M€). After deducting consumption (0 €), gross margin stands at 2.9 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 2.2 M€, representing 75.7% 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 880 k€, i.e. 30.9% 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
2 851 888 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 851 888 €
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
2 157 655 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 073 786 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
880 155 €
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
75.7%
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 1549%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 86.7% 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
1548.576%
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
5.779%
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
86.701%
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
7.924
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
-1126.852
-148.428
-22749.705
9276.974
-2584.438
-4383.645
-17279.657
1548.576
Financial autonomy
-5.39
-63.907
-0.413
1.003
-3.859
-2.249
-0.525
5.779
Repayment capacity
-56.883
-36.301
-132.605
82.607
-146.663
14.745
14.174
7.924
Cash flow / Revenue
None%
None%
None%
35.574%
-6.274%
59.256%
62.765%
86.701%
Sector positioning
Debt ratio
1548.582023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average+50 pts over 3 years
In 2023, the debt ratio of AZERABLES ENERGIES (1548.58) 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
5.78%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average+21 pts over 3 years
In 2023, the financial autonomy of AZERABLES ENERGIES (5.8%) 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
7.92 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of AZERABLES ENERGIES (7.92) 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 895.24. 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 13.8x. 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
895.239
Interest coverage (2023)
?
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
13.806
Liquidity indicators evolution AZERABLES ENERGIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
72.264
67.42
247.39
268.613
368.544
537.099
232.559
895.239
Interest coverage
-392.504
-152.055
-601.995
50.137
109.202
18.611
18.168
13.806
Sector positioning
Liquidity ratio
895.242023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent+13 pts over 3 years
In 2023, the liquidity ratio of AZERABLES ENERGIES (895.24) 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
13.81x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good
In 2023, the interest coverage of AZERABLES ENERGIES (13.8x) 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: 151 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 179 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Overall, WCR represents 81 days of revenue, i.e. 640 k€ 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
639 821 €
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
151 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
179 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
81 j
WCR and payment terms evolution AZERABLES 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 €
1 855 683 €
-6 241 €
-172 927 €
-2 645 939 €
639 821 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
300
68
110
83
151
Supplier payment term (days)
84768
24532
511
388
124
94
112
179
Positioning of AZERABLES 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 AZERABLES ENERGIES is estimated at
3 709 228 €
(range 531 694€ - 14 668 432€).
With an EBITDA of 2 157 655€, 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
531k€3709k€14668k€
3 709 228 €Range: 531 694€ - 14 668 432€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 157 655 €×2.4x
Estimation5 220 815 €
572 895€ - 19 589 440€
Revenue Multiple30%
2 851 888 €×0.69x
Estimation1 973 051 €
388 438€ - 10 012 516€
Net Income Multiple20%
880 155 €×2.9x
Estimation2 534 528 €
643 575€ - 9 349 788€
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 AZERABLES ENERGIES with other companies in the same sector:
Frequently asked questions about AZERABLES ENERGIES
What is the revenue of AZERABLES ENERGIES ?
The revenue of AZERABLES ENERGIES in 2023 is 2.9 M€.
Is AZERABLES ENERGIES profitable?
Yes, AZERABLES ENERGIES generated a net profit of 880 k€ in 2023.
Where is the headquarters of AZERABLES ENERGIES ?
The headquarters of AZERABLES ENERGIES is located in BEGLES (33130), in the department Gironde.
Where to find the tax return of AZERABLES ENERGIES ?
The tax return of AZERABLES 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 AZERABLES ENERGIES operate?
AZERABLES 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