Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-02-23 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLENDECQUES (62575), Pas-de-Calais
BORALEX LA CITADELLE : revenue, balance sheet and financial ratios
BORALEX LA CITADELLE is a French company
founded 21 years ago,
specialized in the sector Production d'électricité.
Based in BLENDECQUES (62575),
this company of category ETI
shows in 2024 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORALEX LA CITADELLE (SIREN 481638617)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 956 806 €
8 893 141 €
5 777 044 €
2 556 846 €
2 638 288 €
2 802 262 €
2 588 421 €
2 888 797 €
2 535 404 €
Net income
1 702 824 €
1 470 579 €
1 141 694 €
810 914 €
169 462 €
-271 975 €
-278 327 €
-135 066 €
-215 468 €
EBITDA
1 948 516 €
1 725 273 €
1 538 038 €
919 933 €
273 270 €
-155 621 €
-165 858 €
-14 124 €
-93 553 €
Net margin
43.0%
16.5%
19.8%
31.7%
6.4%
-9.7%
-10.8%
-4.7%
-8.5%
Revenue and income statement
In 2024, BORALEX LA CITADELLE achieves revenue of 4.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.7%. Significant drop of -56% vs 2023. After deducting consumption (0 €), gross margin stands at 4.0 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 1.9 M€, representing 49.2% of revenue. Positive scissor effect: EBITDA margin improves by +29.8 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 1.7 M€, i.e. 43.0% 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
3 956 806 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 956 806 €
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
1 948 516 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 989 073 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 702 824 €
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
49.2%
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 5%. 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 68%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 43.0% 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
4.805%
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
67.987%
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
43.035%
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
0.057
Solvency indicators evolution BORALEX LA CITADELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-46.457
-84.731
-135.163
-72.498
-75.884
-96.485
-180.384
77.783
4.805
Financial autonomy
-183.714
-200.029
-274.256
-381.523
-566.013
-579.305
-27.969
4.37
67.987
Repayment capacity
-9.357
-47.548
-21.223
-12.835
9.148
2.473
1.772
0.162
0.057
Cash flow / Revenue
-5.095%
-1.688%
-7.419%
-6.626%
9.803%
35.203%
20.534%
16.536%
43.035%
Sector positioning
Debt ratio
4.82024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+22 pts over 3 years
In 2024, the debt ratio of BORALEX LA CITADELLE (4.80) 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
67.99%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 LA CITADELLE (68.0%) 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
0.06 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-6 pts over 3 years
In 2024, the repayment capacity of BORALEX LA CITADELLE (0.06) 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 347.87. 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
347.873
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 BORALEX LA CITADELLE
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
33.22
54.407
2014.832
36.118
32.016
73.78
129.004
108.424
347.873
Interest coverage
-38.077
-245.327
-15.783
-24.158
3.787
2.158
2.187
0.0
0.0
Sector positioning
Liquidity ratio
347.872024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+17 pts over 3 years
In 2024, the liquidity ratio of BORALEX LA CITADELLE (347.87) 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
In 2024, the interest coverage of BORALEX LA CITADELLE (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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 223 days of revenue, i.e. 2.5 M€ to permanently finance. Over 2016-2024, WCR increased by +163%, 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
2 452 112 €
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
57 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
76 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
223 j
WCR and payment terms evolution BORALEX LA CITADELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
933 485 €
972 745 €
790 219 €
638 467 €
412 338 €
351 490 €
1 286 837 €
904 077 €
2 452 112 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
49
71
29
37
36
33
200
44
57
Supplier payment term (days)
338
194
4
189
188
95
83
81
76
Positioning of BORALEX LA CITADELLE 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 LA CITADELLE is estimated at
4 159 330 €
(range 669 385€ - 16 630 622€).
With an EBITDA of 1 948 516€, 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
669k€4159k€16630k€
4 159 330 €Range: 669 385€ - 16 630 622€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 948 516 €×2.4x
Estimation4 714 767 €
517 365€ - 17 690 659€
Revenue Multiple30%
3 956 806 €×0.69x
Estimation2 737 478 €
538 932€ - 13 891 704€
Net Income Multiple20%
1 702 824 €×2.9x
Estimation4 903 516 €
1 245 116€ - 18 088 908€
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 LA CITADELLE with other companies in the same sector:
Frequently asked questions about BORALEX LA CITADELLE
What is the revenue of BORALEX LA CITADELLE ?
The revenue of BORALEX LA CITADELLE in 2024 is 4.0 M€.
Is BORALEX LA CITADELLE profitable?
Yes, BORALEX LA CITADELLE generated a net profit of 1.7 M€ in 2024.
Where is the headquarters of BORALEX LA CITADELLE ?
The headquarters of BORALEX LA CITADELLE is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of BORALEX LA CITADELLE ?
The tax return of BORALEX LA CITADELLE 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 LA CITADELLE operate?
BORALEX LA CITADELLE 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