Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-08-12 (23 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLENDECQUES (62575), Pas-de-Calais
BORALEX ENERGIE VERTE : revenue, balance sheet and financial ratios
BORALEX ENERGIE VERTE is a French company
founded 23 years ago,
specialized in the sector Production d'électricité.
Based in BLENDECQUES (62575),
this company of category ETI
shows in 2024 a revenue of 48.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORALEX ENERGIE VERTE (SIREN 443134317)
Indicator
2024
2023
2022
2021
2020
2017
2016
Revenue
48 949 797 €
118 528 806 €
78 426 863 €
37 062 484 €
42 030 532 €
34 723 547 €
34 490 558 €
Net income
18 517 390 €
24 568 253 €
16 602 778 €
12 956 744 €
14 595 858 €
8 905 071 €
5 615 225 €
EBITDA
30 540 840 €
38 285 639 €
29 827 637 €
27 216 298 €
31 907 844 €
26 104 226 €
25 701 283 €
Net margin
37.8%
20.7%
21.2%
35.0%
34.7%
25.6%
16.3%
Revenue and income statement
In 2024, BORALEX ENERGIE VERTE achieves revenue of 48.9 M€. Revenue is growing positively over 7 years (CAGR: +4.5%). Significant drop of -59% vs 2023. After deducting consumption (0 €), gross margin stands at 48.9 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 30.5 M€, representing 62.4% of revenue. Positive scissor effect: EBITDA margin improves by +30.1 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 18.5 M€, i.e. 37.8% 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
48 949 797 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 949 797 €
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
30 540 840 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 019 400 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 517 390 €
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
62.4%
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 6%. 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 78%. 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 55.3% 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
6.024%
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
78.039%
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
55.277%
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
0.25
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 BORALEX ENERGIE VERTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Debt ratio
302.162
252.469
220.812
143.467
88.653
37.445
6.024
Financial autonomy
23.557
26.63
28.72
37.004
38.119
42.929
78.039
Repayment capacity
9.84
8.189
4.221
3.837
2.601
1.076
0.25
Cash flow / Revenue
55.199%
59.913%
60.717%
59.959%
32.038%
28.155%
55.277%
Sector positioning
Debt ratio
6.022024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-9 pts over 3 years
In 2024, the debt ratio of BORALEX ENERGIE VERTE (6.02) 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
78.04%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of BORALEX ENERGIE VERTE (78.0%) 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
0.25 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-8 pts over 3 years
In 2024, the repayment capacity of BORALEX ENERGIE VERTE (0.25) 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 261.07. 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 2.4x. Financial charges are adequately covered by operations.
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
261.067
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
2.439
Liquidity indicators evolution BORALEX ENERGIE VERTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2022
2023
2024
Liquidity ratio
1448.818
1067.773
473.748
408.334
146.741
129.055
261.067
Interest coverage
16.503
15.852
12.858
11.681
8.352
4.717
2.439
Sector positioning
Liquidity ratio
261.072024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average+9 pts over 3 years
In 2024, the liquidity ratio of BORALEX ENERGIE VERTE (261.07) 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
2.44x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of BORALEX ENERGIE VERTE (2.4x) 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: 78 days. WCR is negative (-39 days): operations structurally generate cash. Over 2016-2024, WCR increased by +28%, 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
-5 339 444 €
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
78 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
-39 j
WCR and payment terms evolution BORALEX ENERGIE VERTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
2024
Operating WCR
-7 448 581 €
-2 834 483 €
-24 074 668 €
-21 710 091 €
-9 008 894 €
-3 159 978 €
-5 339 444 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
64
111
49
57
78
56
78
Supplier payment term (days)
153
246
116
122
145
128
78
Positioning of BORALEX ENERGIE VERTE 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 ENERGIE VERTE is estimated at
57 773 697 €
(range 8 762 715€ - 229 538 855€).
With an EBITDA of 30 540 840€, 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
8762k€57773k€229538k€
57 773 697 €Range: 8 762 715€ - 229 538 855€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 540 840 €×2.4x
Estimation73 898 775 €
8 109 130€ - 277 281 569€
Revenue Multiple30%
48 949 797 €×0.69x
Estimation33 865 449 €
6 667 145€ - 171 854 802€
Net Income Multiple20%
18 517 390 €×2.9x
Estimation53 323 377 €
13 540 037€ - 196 708 151€
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 ENERGIE VERTE with other companies in the same sector:
Frequently asked questions about BORALEX ENERGIE VERTE
What is the revenue of BORALEX ENERGIE VERTE ?
The revenue of BORALEX ENERGIE VERTE in 2024 is 48.9 M€.
Is BORALEX ENERGIE VERTE profitable?
Yes, BORALEX ENERGIE VERTE generated a net profit of 18.5 M€ in 2024.
Where is the headquarters of BORALEX ENERGIE VERTE ?
The headquarters of BORALEX ENERGIE VERTE is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of BORALEX ENERGIE VERTE ?
The tax return of BORALEX ENERGIE VERTE 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 ENERGIE VERTE operate?
BORALEX ENERGIE VERTE 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