Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-07-01 (26 years)Status: ActiveBusiness sector: Production d'électricitéLocation: HAUTE-GOULAINE (44115), Loire-Atlantique
CLEONS PRODUCTION ENERGIE : revenue, balance sheet and financial ratios
CLEONS PRODUCTION ENERGIE is a French company
founded 26 years ago,
specialized in the sector Production d'électricité.
Based in HAUTE-GOULAINE (44115),
this company of category PME
shows in 2023 a revenue of 783 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLEONS PRODUCTION ENERGIE (SIREN 423280502)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
783 280 €
1 945 042 €
1 476 221 €
927 199 €
1 223 886 €
N/C
1 103 126 €
1 684 653 €
Net income
73 380 €
134 049 €
162 627 €
231 068 €
331 541 €
261 593 €
256 522 €
287 529 €
EBITDA
81 014 €
175 699 €
166 855 €
312 609 €
454 515 €
N/C
378 956 €
1 684 653 €
Net margin
9.4%
6.9%
11.0%
24.9%
27.1%
N/C
23.3%
17.1%
Revenue and income statement
In 2023, CLEONS PRODUCTION ENERGIE achieves revenue of 783 k€. Revenue is declining over the period 2016-2023 (CAGR: -10.4%). Significant drop of -60% vs 2022. After deducting consumption (0 €), gross margin stands at 783 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 81 k€, representing 10.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 9.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
783 280 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
783 280 €
EBITDA (2023)
?
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
81 014 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 719 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 380 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.3%
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 94%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
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 (2023)
?
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
94.431%
Cash flow / Revenue (2023)
?
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
9.789%
Repayment capacity (2023)
?
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 CLEONS PRODUCTION ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.003
0.003
0.002
45.626
0.0
0.0
0.0
Financial autonomy
83.44
88.358
90.134
93.676
62.479
35.365
39.556
94.431
Repayment capacity
0.0
0.0
None
0.0
1.076
0.0
0.0
0.0
Cash flow / Revenue
18.212%
23.911%
None%
27.184%
25.05%
7.75%
7.075%
9.789%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good
In 2023, the debt ratio of CLEONS PRODUCTION ENERGIE (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
94.43%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Excellent+12 pts over 3 years
In 2023, the financial autonomy of CLEONS PRODUCTION ENERGIE (94.4%) 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
0.0 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good
In 2023, the repayment capacity of CLEONS PRODUCTION ENERGIE (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 1795.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
1795.738
Interest coverage (2023)
?
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 CLEONS PRODUCTION ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
698.981
797.976
940.72
1356.901
935.899
143.106
152.802
1795.738
Interest coverage
0.0
0.0
None
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
1795.742023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent+40 pts over 3 years
In 2023, the liquidity ratio of CLEONS PRODUCTION ENERGIE (1795.74) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average+14 pts over 3 years
In 2023, the interest coverage of CLEONS PRODUCTION ENERGIE (0.0x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The company must finance 10 days of gap between collections and payments. Overall, WCR represents 49 days of revenue, i.e. 108 k€ to permanently finance.
Operating WCR (2023)
?
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
107 584 €
Customer credit (2023)
?
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
27 j
Supplier credit (2023)
?
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
17 j
Inventory turnover (2023)
?
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 (2023)
?
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
49 j
WCR and payment terms evolution CLEONS PRODUCTION ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
106 352 €
112 133 €
0 €
343 337 €
360 894 €
1 019 478 €
765 335 €
107 584 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
2
6
0
42
55
180
108
27
Supplier payment term (days)
0
39
0
22
39
203
132
17
Positioning of CLEONS PRODUCTION 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 CLEONS PRODUCTION ENERGIE is estimated at
302 846 €
(range 53 492€ - 1 348 656€).
With an EBITDA of 81 014€, 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 value2023
85 tx
53k€302k€1348k€
302 846 €Range: 53 492€ - 1 348 656€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
81 014 €×2.4x
Estimation196 027 €
21 511€ - 735 530€
Revenue Multiple30%
783 280 €×0.69x
Estimation541 905 €
106 686€ - 2 749 969€
Net Income Multiple20%
73 380 €×2.9x
Estimation211 308 €
53 656€ - 779 507€
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 CLEONS PRODUCTION ENERGIE with other companies in the same sector:
Frequently asked questions about CLEONS PRODUCTION ENERGIE
What is the revenue of CLEONS PRODUCTION ENERGIE ?
The revenue of CLEONS PRODUCTION ENERGIE in 2023 is 783 k€.
Is CLEONS PRODUCTION ENERGIE profitable?
Yes, CLEONS PRODUCTION ENERGIE generated a net profit of 73 k€ in 2023.
Where is the headquarters of CLEONS PRODUCTION ENERGIE ?
The headquarters of CLEONS PRODUCTION ENERGIE is located in HAUTE-GOULAINE (44115), in the department Loire-Atlantique.
Where to find the tax return of CLEONS PRODUCTION ENERGIE ?
The tax return of CLEONS PRODUCTION 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 CLEONS PRODUCTION ENERGIE operate?
CLEONS PRODUCTION 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