Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-07-06 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLENDECQUES (62575), Pas-de-Calais
BORALEX PLOUGUIN : revenue, balance sheet and financial ratios
BORALEX PLOUGUIN 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 531 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BORALEX PLOUGUIN (SIREN 478078413)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
530 994 €
435 020 €
804 120 €
777 364 €
1 780 343 €
1 560 420 €
1 496 231 €
1 457 470 €
1 347 371 €
Net income
-553 943 €
-464 489 €
-172 487 €
-139 016 €
395 621 €
-131 590 €
-191 408 €
-130 591 €
-217 460 €
EBITDA
-356 271 €
-311 626 €
-117 720 €
-116 033 €
519 191 €
-3 102 €
-61 699 €
7 275 €
-80 066 €
Net margin
-104.3%
-106.8%
-21.5%
-17.9%
22.2%
-8.4%
-12.8%
-9.0%
-16.1%
Revenue and income statement
In 2024, BORALEX PLOUGUIN achieves revenue of 531 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.0%). Vs 2023, growth of +22% (435 k€ -> 531 k€). After deducting consumption (0 €), gross margin stands at 531 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -356 k€, representing -67.1% of revenue. Positive scissor effect: EBITDA margin improves by +4.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -554 k€ (-104.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
530 994 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
530 994 €
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
-356 271 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-354 045 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-553 943 €
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
-67.1%
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 -1280%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-1279.562%
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
-104.322%
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
0.0
Solvency indicators evolution BORALEX PLOUGUIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-58.237
-92.218
-122.631
-84.225
-85.78
-98.916
-100.394
-99.998
0.0
Financial autonomy
-301.616
-383.756
-419.919
-670.253
-761.427
-1098.308
-1236.734
-1137.322
-1279.562
Repayment capacity
-11.943
-76.553
-36.636
-76.318
4.199
-18.542
-16.171
-6.981
0.0
Cash flow / Revenue
-8.718%
-2.099%
-6.109%
-2.024%
28.307%
-17.883%
-21.45%
-106.774%
-104.322%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+12 pts over 3 years
In 2024, the debt ratio of BORALEX PLOUGUIN (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
-1279.56%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Watch
In 2024, the financial autonomy of BORALEX PLOUGUIN (-1279.6%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good+25 pts over 3 years
In 2024, the repayment capacity of BORALEX PLOUGUIN (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 7.20. 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
7.201
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
-56.108
Liquidity indicators evolution BORALEX PLOUGUIN
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
22.87
41.047
1366.027
36.167
48.013
89.362
105.119
99.294
7.201
Interest coverage
-46.703
520.495
-48.153
-1119.02
3.032
-19.806
-46.523
-49.053
-56.108
Sector positioning
Liquidity ratio
7.22024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Watch-7 pts over 3 years
In 2024, the liquidity ratio of BORALEX PLOUGUIN (7.20) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-56.11x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average
In 2024, the interest coverage of BORALEX PLOUGUIN (-56.1x) 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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. The company must finance 26 days of gap between collections and payments. WCR is negative (-2415 days): operations structurally generate cash. Notable WCR improvement over the period (-1333%), freeing up cash.
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
-3 561 398 €
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
114 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
88 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
-2415 j
WCR and payment terms evolution BORALEX PLOUGUIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
288 755 €
353 320 €
442 002 €
317 967 €
321 530 €
237 057 €
221 808 €
283 646 €
-3 561 398 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
21
45
31
48
45
73
69
40
114
Supplier payment term (days)
380
189
6
182
184
99
75
128
88
Positioning of BORALEX PLOUGUIN 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 PLOUGUIN is estimated at
367 363 €
(range 72 323€ - 1 864 233€).
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
72k€367k€1864k€
367 363 €Range: 72 323€ - 1 864 233€
NAF 5 all-time
Valuation method used
Revenue Multiple
530 994 €
×
0.69x
=367 363 €
Range: 72 323€ - 1 864 234€
Only this financial indicator is available for this company.
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 PLOUGUIN with other companies in the same sector:
The revenue of BORALEX PLOUGUIN in 2024 is 531 k€.
Is BORALEX PLOUGUIN profitable?
BORALEX PLOUGUIN recorded a net loss in 2024.
Where is the headquarters of BORALEX PLOUGUIN ?
The headquarters of BORALEX PLOUGUIN is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of BORALEX PLOUGUIN ?
The tax return of BORALEX PLOUGUIN 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 PLOUGUIN operate?
BORALEX PLOUGUIN 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