Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-07-09 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: ALIZAY (27460), Eure
BIOMASSE ENERGIE D'ALIZAY : revenue, balance sheet and financial ratios
BIOMASSE ENERGIE D'ALIZAY is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in ALIZAY (27460),
this company of category PME
shows in 2023 a revenue of 40.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOMASSE ENERGIE D'ALIZAY (SIREN 499270619)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
39 997 037 €
31 108 531 €
34 367 370 €
N/C
N/C
N/C
N/C
N/C
Net income
522 935 €
-553 893 €
2 516 563 €
-299 948 €
-184 872 €
-31 715 €
-9 956 €
-15 188 €
EBITDA
27 145 445 €
6 963 087 €
10 571 028 €
-10 543 €
N/C
N/C
-5 256 €
-2 949 €
Net margin
1.3%
-1.8%
7.3%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, BIOMASSE ENERGIE D'ALIZAY achieves revenue of 40.0 M€. Over the period 2021-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. Vs 2022, growth of +29% (31.1 M€ -> 40.0 M€). After deducting consumption (6.5 M€), gross margin stands at 33.5 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27.1 M€, representing 67.9% of revenue. Positive scissor effect: EBITDA margin improves by +45.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 523 k€, i.e. 1.3% 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
39 997 037 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 488 995 €
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
27 145 445 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
611 527 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
522 935 €
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
67.8%
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 0%. 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 91%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 8.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
90.915%
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
8.475%
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
0.0
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BIOMASSE ENERGIE D'ALIZAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
461.504
567.293
0.0
-13557.149
-5863.914
1564.599
2.205
0.0
Financial autonomy
17.648
14.727
100.0
-0.735
-1.734
5.425
89.662
90.915
Repayment capacity
-18.49
-28.999
None
126.663
-92.371
6.805
0.458
0.0
Cash flow / Revenue
None%
None%
None%
None%
None%
13.675%
8.541%
8.475%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good-25 pts over 3 years
In 2023, the debt ratio of BIOMASSE ENERGIE D'ALIZAY (0.00) 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
90.92%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Excellent+33 pts over 3 years
In 2023, the financial autonomy of BIOMASSE ENERGIE D'ALIZAY (90.9%) 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
0.0 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good-25 pts over 3 years
In 2023, the repayment capacity of BIOMASSE ENERGIE D'ALIZAY (0.00) 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 277.42. 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 (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
277.418
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
0.01
Liquidity indicators evolution BIOMASSE ENERGIE D'ALIZAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
131.987
82.187
None
1.88
4823.32
298.145
276.986
277.418
Interest coverage
-414.988
-89.403
None
None
-2744.987
3.242
1.317
0.01
Sector positioning
Liquidity ratio
277.422023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Good
In 2023, the liquidity ratio of BIOMASSE ENERGIE D'ALIZAY (277.42) 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
0.01x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average-5 pts over 3 years
In 2023, the interest coverage of BIOMASSE ENERGIE D'ALIZAY (0.0x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. Excellent situation: suppliers finance 82 days of the operating cycle (retail model). Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 103 days of revenue, i.e. 11.4 M€ 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
11 401 955 €
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
61 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
143 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
16 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
103 j
WCR and payment terms evolution BIOMASSE ENERGIE D'ALIZAY
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 €
0 €
0 €
10 423 280 €
7 380 810 €
11 401 955 €
Inventory turnover (days)
0
0
0
0
0
0
29
16
Customer payment term (days)
0
0
0
0
0
54
31
61
Supplier payment term (days)
326
341
0
0
381
50
68
143
Positioning of BIOMASSE ENERGIE D'ALIZAY in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of BIOMASSE ENERGIE D'ALIZAY is estimated at
41 444 161 €
(range 5 314 594€ - 166 465 267€).
With an EBITDA of 27 145 445€, 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
5314k€41444k€166465k€
41 444 161 €Range: 5 314 594€ - 166 465 267€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
27 145 445 €×2.4x
Estimation65 683 037 €
7 207 593€ - 246 454 635€
Revenue Multiple30%
39 997 037 €×0.69x
Estimation27 671 567 €
5 447 746€ - 140 423 113€
Net Income Multiple20%
522 935 €×2.9x
Estimation1 505 863 €
382 374€ - 5 555 080€
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 BIOMASSE ENERGIE D'ALIZAY with other companies in the same sector:
Frequently asked questions about BIOMASSE ENERGIE D'ALIZAY
What is the revenue of BIOMASSE ENERGIE D'ALIZAY ?
The revenue of BIOMASSE ENERGIE D'ALIZAY in 2023 is 40.0 M€.
Is BIOMASSE ENERGIE D'ALIZAY profitable?
Yes, BIOMASSE ENERGIE D'ALIZAY generated a net profit of 523 k€ in 2023.
Where is the headquarters of BIOMASSE ENERGIE D'ALIZAY ?
The headquarters of BIOMASSE ENERGIE D'ALIZAY is located in ALIZAY (27460), in the department Eure.
Where to find the tax return of BIOMASSE ENERGIE D'ALIZAY ?
The tax return of BIOMASSE ENERGIE D'ALIZAY 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 BIOMASSE ENERGIE D'ALIZAY operate?
BIOMASSE ENERGIE D'ALIZAY 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