Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2013-05-13 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
BIOGAZ MILHAC : revenue, balance sheet and financial ratios
BIOGAZ MILHAC is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category GE
shows in 2024 a revenue of 5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOGAZ MILHAC (SIREN 793148669)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
4 720 €
220 410 €
328 226 €
504 439 €
579 647 €
808 096 €
780 811 €
181 092 €
Net income
-30 580 €
-957 281 €
-268 252 €
-57 994 €
-24 547 €
152 386 €
146 648 €
48 386 €
EBITDA
-223 991 €
29 600 €
-54 441 €
150 002 €
189 822 €
442 876 €
439 959 €
117 027 €
Net margin
-647.9%
-434.3%
-81.7%
-11.5%
-4.2%
18.9%
18.8%
26.7%
Revenue and income statement
In 2024, BIOGAZ MILHAC achieves revenue of 5 k€. Revenue is declining over the period 2017-2024 (CAGR: -40.6%). Significant drop of -98% vs 2023. After deducting consumption (-2 k€), gross margin stands at 7 k€, i.e. a rate of 151%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -224 k€, representing -4745.6% of revenue. Warning negative scissor effect: despite revenue change (-98%), EBITDA varies by -857%, reducing margin by 4759.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31 k€ (-647.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 720 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 111 €
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
-223 991 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
43 120 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-30 580 €
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
-4745.6%
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 -101%. 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 3008%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
-101.339%
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
3008.332%
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
-647.903%
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
-44.324
Solvency indicators evolution BIOGAZ MILHAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4454.209
944.162
1027.855
-5824.191
-1410.608
-341.136
-100.366
-101.339
Financial autonomy
77.525
79.722
79.129
83.669
82.172
99.427
407.706
3008.332
Repayment capacity
19.594
5.22
4.537
7.938
8.266
-16.739
-1.623
-44.324
Cash flow / Revenue
53.217%
43.788%
43.025%
29.679%
27.553%
-21.713%
-366.775%
-647.903%
Sector positioning
Debt ratio
-101.342024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+16 pts over 3 years
In 2024, the debt ratio of BIOGAZ MILHAC (-101.34) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
3008.33%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of BIOGAZ MILHAC (3008.3%) 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
-44.32 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent
In 2024, the repayment capacity of BIOGAZ MILHAC (-44.32) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 165.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
165.956
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
-32.904
Liquidity indicators evolution BIOGAZ MILHAC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
145.477
277.005
302.793
175.522
116.692
97.544
372.918
165.956
Interest coverage
3.61
9.525
8.739
18.043
19.656
-48.743
213.007
-32.904
Sector positioning
Liquidity ratio
165.962024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average+6 pts over 3 years
In 2024, the liquidity ratio of BIOGAZ MILHAC (165.96) 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
-32.9x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average
In 2024, the interest coverage of BIOGAZ MILHAC (-32.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). Overall, WCR represents 554 days of revenue, i.e. 7 k€ to permanently finance. Over 2017-2024, WCR increased by +621%, 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
7 266 €
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
0 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
36 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
554 j
WCR and payment terms evolution BIOGAZ MILHAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 394 €
-43 155 €
6 327 €
13 042 €
-25 550 €
-26 537 €
182 663 €
7 266 €
Inventory turnover (days)
5
0
3
3
4
6
0
0
Customer payment term (days)
305
45
24
27
35
37
122
0
Supplier payment term (days)
2144
139
73
103
107
82
75
36
Positioning of BIOGAZ MILHAC in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of BIOGAZ MILHAC is estimated at
3 265 €
(range 642€ - 16 571€).
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
0k€3k€16k€
3 265 €Range: 642€ - 16 571€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 720 €
×
0.69x
=3 265 €
Range: 643€ - 16 571€
Only this financial indicator is available for this company.
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 BIOGAZ MILHAC with other companies in the same sector:
The headquarters of BIOGAZ MILHAC is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of BIOGAZ MILHAC ?
The tax return of BIOGAZ MILHAC 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 BIOGAZ MILHAC operate?
BIOGAZ MILHAC 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