Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-03-01 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BESSIERES (31660), Haute-Garonne
EDROBAL : revenue, balance sheet and financial ratios
EDROBAL is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in BESSIERES (31660),
this company of category PME
shows in 2023 a revenue of 18 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2023, EDROBAL alcanza unos ingresos de 18 k€. La actividad permanece estable durante el período (TCAC: -2.2%). Vs 2022, crecimiento de +10% (16 k€ -> 18 k€). Tras deducir el consumo (965 €), el margen bruto se sitúa en 17 k€, es decir, una tasa del 95%. El EBITDA alcanza 6 k€, representando el 31.3% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+10%), el EBITDA varía en -0%, reduciendo el margen en 3.2 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 14 €, es decir, el 0.1% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 608 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 643 €
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
5 520 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 €
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
31.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 2722%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 112%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 31.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
2721.7%
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
111.997%
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
31.361%
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 EDROBAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
8443.482
3626.883
3443.395
2376.487
1450.597
991.271
0.0
2721.7
Financial autonomy
97.832
96.496
95.991
94.992
92.356
89.546
0.0
111.997
Repayment capacity
9.327
7.006
6.523
3.814
1.81
0.0
0.0
0.0
Cash flow / Revenue
30.378%
30.526%
28.835%
32.994%
34.838%
34.732%
34.535%
31.361%
Sector positioning
Ratio de endeudamiento
2721.72023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
En 2023, el ratio de endeudamiento de EDROBAL (2721.70) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
112.0%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Excelente
En 2023, el autonomía financiera de EDROBAL (112.0%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
0.0 ans2023
2021
2022
2023
Q1: -3.51 ans
Med: 0.0 ans
Q3: 6.0 ans
Bueno
En 2023, el capacidad de reembolso de EDROBAL (0.0 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.
Liquidity ratios
El ratio de liquidez se sitúa en 23.59. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
23.589
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 EDROBAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
43.343
40.953
39.037
38.462
31.134
19.959
20.841
23.589
Interest coverage
23.014
18.941
17.299
10.694
5.365
0.076
0.0
0.0
Sector positioning
Ratio de liquidez
23.592023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Vigilar
En 2023, el ratio de liquidez de EDROBAL (23.59) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
0.0x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average+13 pts over 3 years
En 2023, el cobertura de intereses de EDROBAL (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. El FM es negativo (-947 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-49%), liberando tesorería.
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
-46 321 €
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
0 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
0 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
-947 j
WCR and payment terms evolution EDROBAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-31 082 €
-36 716 €
-45 000 €
-52 955 €
-54 899 €
-54 743 €
-52 861 €
-46 321 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
17
17
25
17
20
22
0
0
Positioning of EDROBAL in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of EDROBAL is estimated at
10 340 €
(range 1 454€ - 43 633€).
With an EBITDA of 5 520€, 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
1k€10k€43k€
10 340 €Range: 1 454€ - 43 633€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 520 €×2.4x
Estimation13 357 €
1 466€ - 50 116€
Revenue Multiple30%
17 608 €×0.69x
Estimation12 182 €
2 398€ - 61 819€
Net Income Multiple20%
14 €×2.9x
Estimation40 €
10€ - 149€
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 EDROBAL with other companies in the same sector:
Yes, EDROBAL generated a net profit of 14€ in 2023.
Where is the headquarters of EDROBAL ?
The headquarters of EDROBAL is located in BESSIERES (31660), in the department Haute-Garonne.
Where to find the tax return of EDROBAL ?
The tax return of EDROBAL 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 EDROBAL operate?
EDROBAL 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