BKW ENERGIE FRANCE SAS : revenue, balance sheet and financial ratios
BKW ENERGIE FRANCE SAS is a French company
founded 15 years ago,
specialized in the sector Commerce d'électricité.
Based in COURBEVOIE (92400),
this company of category ETI
shows in 2024 a revenue of 70.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BKW ENERGIE FRANCE SAS (SIREN 532513454)
Indicator
2024
2023
2022
2021
2018
2017
2016
Revenue
70 907 635 €
134 821 690 €
265 154 013 €
98 043 663 €
21 224 903 €
16 897 953 €
10 902 900 €
Net income
5 611 022 €
7 134 418 €
-5 841 438 €
926 729 €
1 244 116 €
821 597 €
549 334 €
EBITDA
6 654 626 €
7 883 752 €
-5 327 508 €
1 299 699 €
1 789 401 €
1 227 467 €
810 787 €
Net margin
7.9%
5.3%
-2.2%
0.9%
5.9%
4.9%
5.0%
Revenue and income statement
In 2024, BKW ENERGIE FRANCE SAS achieves revenue of 70.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +26.4%. Significant drop of -47% vs 2023. After deducting consumption (59.6 M€), gross margin stands at 11.3 M€, i.e. a rate of 16%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6.7 M€, representing 9.4% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.6 M€, i.e. 7.9% 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
70 907 635 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 334 093 €
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
6 654 626 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 649 472 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 611 022 €
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
9.4%
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 1%. 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 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). 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 7.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.938%
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
19.854%
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
7.919%
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
0.013
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BKW ENERGIE FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
2022
2023
2024
Debt ratio
2.296
3.302
1.355
7.426
-11.445
3.528
0.938
Financial autonomy
22.799
17.553
29.058
6.069
-15.083
3.905
19.854
Repayment capacity
0.042
0.03
0.022
0.131
-0.11
0.01
0.013
Cash flow / Revenue
4.917%
4.822%
5.818%
0.961%
-2.01%
5.293%
7.919%
Sector positioning
Debt ratio
0.942024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Good+8 pts over 3 years
In 2024, the debt ratio of BKW ENERGIE FRANCE SAS (0.94) 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
19.85%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Good+26 pts over 3 years
In 2024, the financial autonomy of BKW ENERGIE FRANCE SAS (19.9%) 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
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Good+16 pts over 3 years
In 2024, the repayment capacity of BKW ENERGIE FRANCE SAS (0.01) 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 141.35. 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
141.351
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
0.0
Liquidity indicators evolution BKW ENERGIE FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
2022
2023
2024
Liquidity ratio
118.875
111.316
129.918
102.013
86.866
335.263
141.351
Interest coverage
0.195
0.007
0.0
0.008
-0.034
0.02
0.0
Sector positioning
Liquidity ratio
141.352024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Average+22 pts over 3 years
In 2024, the liquidity ratio of BKW ENERGIE FRANCE SAS (141.35) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Average-22 pts over 3 years
In 2024, the interest coverage of BKW ENERGIE FRANCE SAS (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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 129 days. Excellent situation: suppliers finance 87 days of the operating cycle (retail model). Overall, WCR represents 53 days of revenue, i.e. 10.4 M€ to permanently finance. Over 2016-2024, WCR increased by +1063%, 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
10 404 986 €
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
42 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
129 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
53 j
WCR and payment terms evolution BKW ENERGIE FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
2022
2023
2024
Operating WCR
894 365 €
2 120 524 €
2 629 129 €
18 246 906 €
20 697 922 €
32 269 572 €
10 404 986 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
50
42
41
44
23
18
42
Supplier payment term (days)
71
66
77
78
44
38
129
Positioning of BKW ENERGIE FRANCE SAS in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of BKW ENERGIE FRANCE SAS is estimated at
23 165 465 €
(range 3 357 257€ - 102 307 086€).
With an EBITDA of 6 654 626€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(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
93 tx
3357k€23165k€102307k€
23 165 465 €Range: 3 357 257€ - 102 307 086€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 654 626 €×2.3x
Estimation15 120 713 €
1 701 315€ - 50 998 862€
Revenue Multiple30%
70 907 635 €×0.59x
Estimation41 656 465 €
6 629 574€ - 216 288 683€
Net Income Multiple20%
5 611 022 €×2.8x
Estimation15 540 845 €
2 588 640€ - 59 605 255€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare BKW ENERGIE FRANCE SAS with other companies in the same sector:
Frequently asked questions about BKW ENERGIE FRANCE SAS
What is the revenue of BKW ENERGIE FRANCE SAS ?
The revenue of BKW ENERGIE FRANCE SAS in 2024 is 70.9 M€.
Is BKW ENERGIE FRANCE SAS profitable?
Yes, BKW ENERGIE FRANCE SAS generated a net profit of 5.6 M€ in 2024.
Where is the headquarters of BKW ENERGIE FRANCE SAS ?
The headquarters of BKW ENERGIE FRANCE SAS is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of BKW ENERGIE FRANCE SAS ?
The tax return of BKW ENERGIE FRANCE SAS 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 BKW ENERGIE FRANCE SAS operate?
BKW ENERGIE FRANCE SAS operates in the sector Commerce d'électricité (NAF code 35.14Z). 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