Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-06-22 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLENDECQUES (62575), Pas-de-Calais
BORALEX CHASSE MAREE : revenue, balance sheet and financial ratios
BORALEX CHASSE MAREE is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in BLENDECQUES (62575),
this company of category ETI
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORALEX CHASSE MAREE (SIREN 483041836)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 923 836 €
6 619 071 €
3 809 048 €
1 686 479 €
2 226 103 €
1 934 424 €
1 704 493 €
1 780 918 €
1 887 843 €
Net income
1 322 083 €
1 311 780 €
915 620 €
581 375 €
713 846 €
-396 984 €
-507 436 €
-510 926 €
-470 370 €
EBITDA
1 450 529 €
1 671 104 €
1 058 746 €
709 846 €
839 167 €
-248 122 €
-367 350 €
-371 042 €
-262 299 €
Net margin
45.2%
19.8%
24.0%
34.5%
32.1%
-20.5%
-29.8%
-28.7%
-24.9%
Revenue and income statement
In 2024, BORALEX CHASSE MAREE achieves revenue of 2.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.6%. Significant drop of -56% vs 2023. After deducting consumption (0 €), gross margin stands at 2.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 49.6% of revenue. Positive scissor effect: EBITDA margin improves by +24.4 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 1.3 M€, i.e. 45.2% 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
2 923 836 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 923 836 €
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
1 450 529 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 544 495 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 322 083 €
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
49.6%
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 14%. 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 63%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 45.2% 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 (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
13.915%
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
62.785%
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
45.217%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-33.81
-109.149
-149.63
-92.29
-98.668
-116.85
-7.864
46.311
13.915
Financial autonomy
-112.745
-152.851
-200.567
-278.181
-309.1
-283.034
-65.518
8.092
62.785
Repayment capacity
-1.572
-5.944
-10.114
-9.874
2.871
3.068
0.069
0.121
0.184
Cash flow / Revenue
-19.266%
-22.699%
-23.513%
-15.008%
36.929%
40.891%
26.88%
24.179%
45.217%
Sector positioning
Debt ratio
13.912024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of BORALEX CHASSE MAREE (13.91) 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
62.78%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+50 pts over 3 years
In 2024, the financial autonomy of BORALEX CHASSE MAREE (62.8%) 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
0.18 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of BORALEX CHASSE MAREE (0.18) 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 350.75. 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
350.751
Interest coverage (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
21.616
49.481
10189.746
36.869
33.033
71.798
49.061
113.363
350.751
Interest coverage
-9.765
-8.953
-8.804
-16.749
2.036
3.089
3.295
0.984
0.0
Sector positioning
Liquidity ratio
350.752024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+30 pts over 3 years
In 2024, the liquidity ratio of BORALEX CHASSE MAREE (350.75) 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
0.0x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-5 pts over 3 years
In 2024, the interest coverage of BORALEX CHASSE MAREE (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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. Favorable situation: supplier credit is longer than customer credit by 16 days. Overall, WCR represents 278 days of revenue, i.e. 2.3 M€ to permanently finance. Over 2016-2024, WCR increased by +298%, 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
2 256 266 €
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
78 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
94 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
278 j
WCR and payment terms evolution BORALEX CHASSE MAREE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
566 221 €
613 687 €
630 049 €
484 341 €
257 916 €
242 920 €
-852 998 €
888 412 €
2 256 266 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
20
69
43
44
28
35
69
47
78
Supplier payment term (days)
385
182
1
197
203
115
104
101
94
Positioning of BORALEX CHASSE MAREE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of BORALEX CHASSE MAREE is estimated at
3 123 173 €
(range 505 384€ - 12 473 108€).
With an EBITDA of 1 450 529€, 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 value2024
85 tx
505k€3123k€12473k€
3 123 173 €Range: 505 384€ - 12 473 108€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 450 529 €×2.4x
Estimation3 509 802 €
385 141€ - 13 169 414€
Revenue Multiple30%
2 923 836 €×0.69x
Estimation2 022 828 €
398 237€ - 10 265 114€
Net Income Multiple20%
1 322 083 €×2.9x
Estimation3 807 120 €
966 716€ - 14 044 339€
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 BORALEX CHASSE MAREE with other companies in the same sector:
Frequently asked questions about BORALEX CHASSE MAREE
What is the revenue of BORALEX CHASSE MAREE ?
The revenue of BORALEX CHASSE MAREE in 2024 is 2.9 M€.
Is BORALEX CHASSE MAREE profitable?
Yes, BORALEX CHASSE MAREE generated a net profit of 1.3 M€ in 2024.
Where is the headquarters of BORALEX CHASSE MAREE ?
The headquarters of BORALEX CHASSE MAREE is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of BORALEX CHASSE MAREE ?
The tax return of BORALEX CHASSE MAREE 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 BORALEX CHASSE MAREE operate?
BORALEX CHASSE MAREE 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