Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-11-25 (16 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: DESNES (39140), Jura
BIOENERGIE PROMOTION : revenue, balance sheet and financial ratios
BIOENERGIE PROMOTION is a French company
founded 16 years ago,
specialized in the sector Édition de revues et périodiques.
Based in DESNES (39140),
this company of category PME
shows in 2022 a revenue of 312 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOENERGIE PROMOTION (SIREN 518554936)
Indicator
2022
2021
2019
2017
2016
Revenue
312 131 €
N/C
235 557 €
265 309 €
275 992 €
Net income
43 530 €
32 872 €
3 524 €
22 065 €
35 440 €
EBITDA
52 595 €
N/C
4 829 €
30 953 €
44 959 €
Net margin
13.9%
N/C
1.5%
8.3%
12.8%
Revenue and income statement
In 2022, BIOENERGIE PROMOTION achieves revenue of 312 k€. Revenue is growing positively over 5 years (CAGR: +2.1%). After deducting consumption (0 €), gross margin stands at 312 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 53 k€, representing 16.9% 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 44 k€, i.e. 13.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
312 131 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
312 131 €
EBITDA (2022)
?
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
52 595 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
52 457 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 530 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.9%
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 2%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 46%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.7% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.578%
Financial autonomy (2022)
?
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
46.01%
Cash flow / Revenue (2022)
?
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
12.703%
Repayment capacity (2022)
?
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
0.028
Asset age ratio (2022)
?
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
2019
2021
2022
Debt ratio
3.141
2.343
3.605
2.081
1.578
Financial autonomy
44.697
43.645
37.731
36.184
46.01
Repayment capacity
0.059
0.057
0.294
None
0.028
Cash flow / Revenue
12.851%
8.228%
1.787%
None%
12.703%
Sector positioning
Debt ratio
1.582022
2019
2021
2022
Q1: 0.0
Med: 0.47
Q3: 35.5
Average
In 2022, the debt ratio of BIOENERGIE PROMOTION (1.58) 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
46.01%2022
2019
2021
2022
Q1: 4.53%
Med: 35.24%
Q3: 59.6%
Good
In 2022, the financial autonomy of BIOENERGIE PROMOTION (46.0%) 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
0.03 years2022
2019
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.57 years
Average-21 pts over 2 years
In 2022, the repayment capacity of BIOENERGIE PROMOTION (0.03) 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 194.79. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
194.787
Interest coverage (2022)
?
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
2019
2021
2022
Liquidity ratio
183.561
178.16
169.74
154.925
194.787
Interest coverage
0.0
0.0
0.0
None
0.004
Sector positioning
Liquidity ratio
194.792022
2019
2021
2022
Q1: 121.72
Med: 203.54
Q3: 420.75
Average
In 2022, the liquidity ratio of BIOENERGIE PROMOTION (194.79) 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
0.0x2022
2019
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Good+25 pts over 2 years
In 2022, the interest coverage of BIOENERGIE PROMOTION (0.0x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 127 days. Excellent situation: suppliers finance 81 days of the operating cycle (retail model). Overall, WCR represents 55 days of revenue, i.e. 48 k€ to permanently finance. Notable WCR improvement over the period (-40%), freeing up cash.
Operating WCR (2022)
?
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
47 684 €
Customer credit (2022)
?
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
46 j
Supplier credit (2022)
?
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
127 j
Inventory turnover (2022)
?
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 (2022)
?
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
55 j
WCR and payment terms evolution BIOENERGIE PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2021
2022
Operating WCR
79 698 €
55 410 €
26 663 €
0 €
47 684 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
82
47
63
0
46
Supplier payment term (days)
108
93
67
0
127
Positioning of BIOENERGIE PROMOTION in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of BIOENERGIE PROMOTION is estimated at
90 647 €
(range 35 793€ - 284 717€).
With an EBITDA of 52 595€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.16x
(conservative valuation).
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 value2022
67 tx
35k€90k€284k€
90 647 €Range: 35 793€ - 284 717€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
52 595 €×1.1x
Estimation55 514 €
31 565€ - 319 989€
Revenue Multiple30%
312 131 €×0.16x
Estimation51 330 €
34 988€ - 142 014€
Net Income Multiple20%
43 530 €×5.5x
Estimation237 459 €
47 576€ - 410 596€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare BIOENERGIE PROMOTION with other companies in the same sector:
Frequently asked questions about BIOENERGIE PROMOTION
What is the revenue of BIOENERGIE PROMOTION ?
The revenue of BIOENERGIE PROMOTION in 2022 is 312 k€.
Is BIOENERGIE PROMOTION profitable?
Yes, BIOENERGIE PROMOTION generated a net profit of 44 k€ in 2022.
Where is the headquarters of BIOENERGIE PROMOTION ?
The headquarters of BIOENERGIE PROMOTION is located in DESNES (39140), in the department Jura.
Where to find the tax return of BIOENERGIE PROMOTION ?
The tax return of BIOENERGIE PROMOTION 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 BIOENERGIE PROMOTION operate?
BIOENERGIE PROMOTION operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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