Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2010-08-20 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
BIOGAZ VIRIAT : revenue, balance sheet and financial ratios
BIOGAZ VIRIAT is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category GE
shows in 2024 a revenue of 456 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOGAZ VIRIAT (SIREN 524491164)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
456 428 €
712 298 €
964 916 €
833 119 €
417 283 €
546 150 €
482 834 €
705 479 €
1 203 266 €
Net income
-379 973 €
86 656 €
206 838 €
98 650 €
-130 417 €
-81 581 €
-166 754 €
-39 038 €
211 176 €
EBITDA
-271 770 €
-30 727 €
197 940 €
260 530 €
65 885 €
181 792 €
108 820 €
236 773 €
575 346 €
Net margin
-83.2%
12.2%
21.4%
11.8%
-31.3%
-14.9%
-34.5%
-5.5%
17.6%
Revenue and income statement
In 2024, BIOGAZ VIRIAT achieves revenue of 456 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.4%). Significant drop of -36% vs 2023. After deducting consumption (221 k€), gross margin stands at 235 k€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -272 k€, representing -59.5% of revenue. Warning negative scissor effect: despite revenue change (-36%), EBITDA varies by -784%, reducing margin by 55.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -380 k€ (-83.2% 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
456 428 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
235 424 €
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
-271 770 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-349 666 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-379 973 €
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
-59.5%
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 -138%. 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 -52%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-137.789%
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
-51.818%
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
-51.74%
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
-2.36
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
618.683
-3687.464
-556.457
-323.211
-196.202
-243.72
-570.928
-2167.673
-137.789
Financial autonomy
10.364
-1.859
-11.826
-18.444
-27.409
-20.604
-7.813
-2.168
-51.818
Repayment capacity
4.05
6.982
16.639
6.097
18.365
3.17
1.804
10.941
-2.36
Cash flow / Revenue
33.746%
28.4%
14.178%
27.787%
10.668%
29.347%
36.481%
6.828%
-51.74%
Sector positioning
Debt ratio
-137.792024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+12 pts over 3 years
In 2024, the debt ratio of BIOGAZ VIRIAT (-137.79) 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
-51.82%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of BIOGAZ VIRIAT (-51.8%) 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
-2.36 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good-18 pts over 3 years
In 2024, the repayment capacity of BIOGAZ VIRIAT (-2.36) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 68.69. 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
68.689
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
-11.151
Liquidity indicators evolution BIOGAZ VIRIAT
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
155.158
74.323
46.574
42.281
40.909
67.233
91.661
112.892
68.689
Interest coverage
11.107
21.483
37.827
17.011
33.994
6.243
8.565
-91.734
-11.151
Sector positioning
Liquidity ratio
68.692024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of BIOGAZ VIRIAT (68.69) 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
-11.15x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-39 pts over 3 years
In 2024, the interest coverage of BIOGAZ VIRIAT (-11.2x) 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: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 186 days. Excellent situation: suppliers finance 113 days of the operating cycle (retail model). Inventory turnover is 44 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 152 days of revenue, i.e. 193 k€ to permanently finance. Over 2016-2024, WCR increased by +125%, 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
192 512 €
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
73 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
186 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
44 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
152 j
WCR and payment terms evolution BIOGAZ VIRIAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
85 444 €
262 502 €
153 372 €
142 392 €
146 850 €
350 210 €
182 186 €
175 624 €
192 512 €
Inventory turnover (days)
6
10
15
12
13
12
9
24
44
Customer payment term (days)
42
42
58
52
50
80
25
43
73
Supplier payment term (days)
172
303
442
511
647
406
238
178
186
Positioning of BIOGAZ VIRIAT 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 VIRIAT is estimated at
315 775 €
(range 62 167€ - 1 602 444€).
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
62k€315k€1602k€
315 775 €Range: 62 167€ - 1 602 444€
NAF 5 all-time
Valuation method used
Revenue Multiple
456 428 €
×
0.69x
=315 775 €
Range: 62 167€ - 1 602 445€
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 VIRIAT with other companies in the same sector:
The headquarters of BIOGAZ VIRIAT is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of BIOGAZ VIRIAT ?
The tax return of BIOGAZ VIRIAT 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 VIRIAT operate?
BIOGAZ VIRIAT 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