Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-05-24 (14 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: NOISY-LE-SEC (93130), Seine-Saint-Denis
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CTBG ENERGY PERFORMANCE : revenue, balance sheet and financial ratios
CTBG ENERGY PERFORMANCE is a French company
founded 14 years ago,
specialized in the sector Travaux d'isolation.
Based in NOISY-LE-SEC (93130),
this company of category PME
shows in 2016 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CTBG ENERGY PERFORMANCE (SIREN 533019014)
Indicator
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 625 941 €
Net income
255 107 €
44 088 €
216 961 €
14 236 €
327 €
EBITDA
N/C
N/C
N/C
N/C
17 360 €
Net margin
N/C
N/C
N/C
N/C
0.0%
Revenue and income statement
In 2021, CTBG ENERGY PERFORMANCE generates positive net income of 255 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 327 € -> 255 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
255 107 €
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 441%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
440.721%
Financial autonomy (2021)
?
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
8.42%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CTBG ENERGY PERFORMANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Debt ratio
-427.494
207.273
10.936
456.302
440.721
Financial autonomy
-2.467
3.716
19.743
8.163
8.42
Repayment capacity
52.129
None
None
None
None
Cash flow / Revenue
0.033%
None%
None%
None%
None%
Sector positioning
Debt ratio
440.722021
2018
2020
2021
Q1: 0.89
Med: 22.75
Q3: 81.8
Watch+30 pts over 3 years
In 2021, the debt ratio of CTBG ENERGY PERFORMANCE (440.72) 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
8.42%2021
2018
2020
2021
Q1: 9.55%
Med: 28.36%
Q3: 49.15%
Average-10 pts over 3 years
In 2021, the financial autonomy of CTBG ENERGY PERFORMANCE (8.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 169.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
169.843
Liquidity indicators evolution CTBG ENERGY PERFORMANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
82.592
85.944
113.769
162.23
169.843
Interest coverage
55.467
None
None
None
None
Sector positioning
Liquidity ratio
169.842021
2018
2020
2021
Q1: 137.05
Med: 193.68
Q3: 285.26
Average+18 pts over 3 years
In 2021, the liquidity ratio of CTBG ENERGY PERFORMANCE (169.84) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2021)
?
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
0 €
Customer credit (2021)
?
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
0 j
Supplier credit (2021)
?
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
0 j
Inventory turnover (2021)
?
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 and payment terms evolution CTBG ENERGY PERFORMANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
149 294 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
5
0
0
0
0
Customer payment term (days)
19
0
0
0
0
Supplier payment term (days)
60
0
0
0
0
Positioning of CTBG ENERGY PERFORMANCE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of CTBG ENERGY PERFORMANCE is estimated at
936 193 €
(range 471 999€ - 2 728 752€).
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 value2021
58 tx
471k€936k€2728k€
936 193 €Range: 471 999€ - 2 728 752€
NAF 5 all-time
Valuation method used
Net Income Multiple
255 107 €
×
3.7x
=936 194 €
Range: 472 000€ - 2 728 752€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 (Travaux d'isolation)
Compare CTBG ENERGY PERFORMANCE with other companies in the same sector:
Frequently asked questions about CTBG ENERGY PERFORMANCE
What is the revenue of CTBG ENERGY PERFORMANCE ?
The revenue of CTBG ENERGY PERFORMANCE in 2016 is 1.6 M€.
Is CTBG ENERGY PERFORMANCE profitable?
Yes, CTBG ENERGY PERFORMANCE generated a net profit of 255 k€ in 2021.
Where is the headquarters of CTBG ENERGY PERFORMANCE ?
The headquarters of CTBG ENERGY PERFORMANCE is located in NOISY-LE-SEC (93130), in the department Seine-Saint-Denis.
Where to find the tax return of CTBG ENERGY PERFORMANCE ?
The tax return of CTBG ENERGY PERFORMANCE 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 CTBG ENERGY PERFORMANCE operate?
CTBG ENERGY PERFORMANCE operates in the sector Travaux d'isolation (NAF code 43.29A). 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