Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2003-11-10 (22 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34080), Herault
CAMBERT ENERGIE : revenue, balance sheet and financial ratios
CAMBERT ENERGIE is a French company
founded 22 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34080),
this company of category ETI
shows in 2025 a revenue of 166 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAMBERT ENERGIE (SIREN 450758925)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
165 899 €
1 004 238 €
2 865 409 €
522 314 €
818 605 €
822 211 €
732 991 €
661 691 €
801 916 €
920 302 €
Net income
-268 441 €
232 525 €
398 440 €
157 459 €
353 664 €
346 227 €
238 082 €
-67 851 €
31 268 €
104 575 €
EBITDA
89 723 €
592 291 €
542 307 €
212 768 €
507 315 €
513 589 €
322 558 €
-62 464 €
42 599 €
150 520 €
Net margin
-161.8%
23.2%
13.9%
30.1%
43.2%
42.1%
32.5%
-10.3%
3.9%
11.4%
Revenue and income statement
In 2025, CAMBERT ENERGIE achieves revenue of 166 k€. Revenue is declining over the period 2016-2025 (CAGR: -17.3%). Significant drop of -83% vs 2024. After deducting consumption (0 €), gross margin stands at 166 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 90 k€, representing 54.1% of revenue. Warning negative scissor effect: despite revenue change (-83%), EBITDA varies by -85%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -268 k€ (-161.8% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
165 899 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
165 899 €
EBITDA (2025)
?
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
89 723 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 111 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-268 441 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
54.1%
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 38445%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
38444.689%
Financial autonomy (2025)
?
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
0.127%
Cash flow / Revenue (2025)
?
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
-0.278%
Repayment capacity (2025)
?
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
-19375.79
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1458.463
38444.689
Financial autonomy
67.755
65.854
74.5
75.355
63.704
71.572
71.631
16.444
5.4
0.127
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7.257
-19375.79
Cash flow / Revenue
12.403%
5.125%
-8.034%
34.988%
46.089%
46.394%
30.686%
14.291%
48.294%
-0.278%
Sector positioning
Debt ratio
38444.692025
2023
2024
2025
Q1: -126.53
Med: 0.0
Q3: 124.14
Watch+27 pts over 3 years
In 2025, the debt ratio of CAMBERT ENERGIE (38444.69) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.13%2025
2023
2024
2025
Q1: -20.57%
Med: 0.83%
Q3: 46.71%
Average-7 pts over 3 years
In 2025, the financial autonomy of CAMBERT ENERGIE (0.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-19375.79 years2025
2023
2024
2025
Q1: -4.0 years
Med: 0.0 years
Q3: 5.02 years
Excellent-48 pts over 3 years
In 2025, the repayment capacity of CAMBERT ENERGIE (-19375.79) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 54.02. 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 100.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
54.02
Interest coverage (2025)
?
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
100.473
Liquidity indicators evolution CAMBERT ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
406.899
413.546
1150.041
794.744
548.042
2082.397
5234.458
118.618
388.023
54.02
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5.07
100.473
Sector positioning
Liquidity ratio
54.022025
2023
2024
2025
Q1: 85.35
Med: 307.41
Q3: 965.74
Watch-13 pts over 3 years
In 2025, the liquidity ratio of CAMBERT ENERGIE (54.02) 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
100.47x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 11.58x
Excellent+26 pts over 3 years
In 2025, the interest coverage of CAMBERT ENERGIE (100.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2748 days. Excellent situation: suppliers finance 2701 days of the operating cycle (retail model). WCR is negative (-10999 days): operations structurally generate cash. Notable WCR improvement over the period (-4564%), freeing up cash.
Operating WCR (2025)
?
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
-5 068 687 €
Customer credit (2025)
?
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
47 j
Supplier credit (2025)
?
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
2748 j
Inventory turnover (2025)
?
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 (2025)
?
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
-10999 j
WCR and payment terms evolution CAMBERT ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
113 547 €
237 752 €
200 870 €
74 039 €
97 966 €
109 955 €
192 248 €
-1 611 764 €
393 631 €
-5 068 687 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
24
59
59
52
55
32
52
33
37
47
Supplier payment term (days)
75
81
21
41
49
20
8
131
344
2748
Positioning of CAMBERT ENERGIE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of CAMBERT ENERGIE is estimated at
178 728 €
(range 23 362€ - 727 540€).
With an EBITDA of 89 723€, 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 value2025
85 tx
23k€178k€727k€
178 728 €Range: 23 362€ - 727 540€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
89 723 €×2.4x
Estimation217 100 €
23 823€ - 814 599€
Revenue Multiple30%
165 899 €×0.69x
Estimation114 776 €
22 596€ - 582 444€
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 CAMBERT ENERGIE with other companies in the same sector:
The headquarters of CAMBERT ENERGIE is located in MONTPELLIER (34080), in the department Herault.
Where to find the tax return of CAMBERT ENERGIE ?
The tax return of CAMBERT ENERGIE 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 CAMBERT ENERGIE operate?
CAMBERT ENERGIE 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