BELISE 2 SOLAIRE SERVICES is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BELISE 2 SOLAIRE SERVICES (SIREN 508104700)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 871 447 €
1 891 183 €
1 957 570 €
1 904 129 €
1 518 227 €
1 521 189 €
1 606 666 €
1 616 199 €
1 657 844 €
Net income
724 109 €
720 008 €
740 337 €
707 294 €
96 667 €
398 205 €
444 316 €
489 695 €
443 282 €
EBITDA
1 597 508 €
1 630 160 €
1 672 129 €
1 648 796 €
1 281 927 €
1 274 218 €
1 364 399 €
1 386 466 €
1 415 229 €
Net margin
38.7%
38.1%
37.8%
37.1%
6.4%
26.2%
27.7%
30.3%
26.7%
Revenue and income statement
In 2024, BELISE 2 SOLAIRE SERVICES achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +1.5%). Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 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 1.6 M€, representing 85.4% 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 724 k€, i.e. 38.7% 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
1 871 447 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 871 447 €
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
1 597 508 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 083 172 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
724 109 €
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
85.4%
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 100%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 66.2% 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
100.458%
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
48.537%
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
66.176%
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
1.788
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
572.602
504.776
462.084
419.642
366.055
220.285
134.78
136.811
100.458
Financial autonomy
14.402
16.301
17.581
18.913
20.894
29.913
40.999
41.44
48.537
Repayment capacity
7.639
6.738
6.608
6.175
4.989
3.462
2.858
2.361
1.788
Cash flow / Revenue
55.833%
60.143%
56.557%
57.885%
67.294%
64.157%
64.093%
65.268%
66.176%
Sector positioning
Debt ratio
100.462024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+5 pts over 3 years
In 2024, the debt ratio of BELISE 2 SOLAIRE SERVICES (100.46) 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
48.54%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+7 pts over 3 years
In 2024, the financial autonomy of BELISE 2 SOLAIRE SERVICES (48.5%) 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
1.79 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of BELISE 2 SOLAIRE SERVICES (1.79) 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 449.83. 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 7.4x. Operating income very largely covers interest expenses: high safety margin.
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
449.831
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
346.628
708.886
817.735
527.71
349.005
325.687
601.473
651.509
449.831
Interest coverage
22.086
20.963
19.862
19.354
17.484
12.151
10.247
8.914
7.367
Sector positioning
Liquidity ratio
449.832024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-11 pts over 3 years
In 2024, the liquidity ratio of BELISE 2 SOLAIRE SERVICES (449.83) 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
7.37x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-7 pts over 3 years
In 2024, the interest coverage of BELISE 2 SOLAIRE SERVICES (7.4x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 138 days. Excellent situation: suppliers finance 70 days of the operating cycle (retail model). Overall, WCR represents 92 days of revenue, i.e. 478 k€ to permanently finance. Over 2016-2024, WCR increased by +1377%, 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
477 855 €
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
68 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
138 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
92 j
WCR and payment terms evolution BELISE 2 SOLAIRE SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-37 434 €
255 699 €
193 668 €
116 325 €
222 420 €
121 750 €
79 536 €
224 427 €
477 855 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
48
23
23
35
49
29
24
68
Supplier payment term (days)
87
87
75
69
51
34
103
100
138
Positioning of BELISE 2 SOLAIRE SERVICES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of BELISE 2 SOLAIRE SERVICES is estimated at
2 738 178 €
(range 394 447€ - 10 761 450€).
With an EBITDA of 1 597 508€, 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
394k€2738k€10761k€
2 738 178 €Range: 394 447€ - 10 761 450€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 597 508 €×2.4x
Estimation3 865 443 €
424 166€ - 14 503 842€
Revenue Multiple30%
1 871 447 €×0.69x
Estimation1 294 743 €
254 898€ - 6 570 347€
Net Income Multiple20%
724 109 €×2.9x
Estimation2 085 172 €
529 473€ - 7 692 128€
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 BELISE 2 SOLAIRE SERVICES with other companies in the same sector:
Frequently asked questions about BELISE 2 SOLAIRE SERVICES
What is the revenue of BELISE 2 SOLAIRE SERVICES ?
The revenue of BELISE 2 SOLAIRE SERVICES in 2024 is 1.9 M€.
Is BELISE 2 SOLAIRE SERVICES profitable?
Yes, BELISE 2 SOLAIRE SERVICES generated a net profit of 724 k€ in 2024.
Where is the headquarters of BELISE 2 SOLAIRE SERVICES ?
The headquarters of BELISE 2 SOLAIRE SERVICES is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of BELISE 2 SOLAIRE SERVICES ?
The tax return of BELISE 2 SOLAIRE SERVICES 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 BELISE 2 SOLAIRE SERVICES operate?
BELISE 2 SOLAIRE SERVICES 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