Employees: 32 (2023.0)Legal category: SA (autres)Size: GECreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: STRASBOURG (67000), Bas-Rhin
ELECTRICITE DE STRASBOURG : revenue, balance sheet and financial ratios
ELECTRICITE DE STRASBOURG is a French company
founded 71 years ago,
specialized in the sector Activités des sièges sociaux.
Based in STRASBOURG (67000),
this company of category GE
shows in 2023 a revenue of 1.7 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELECTRICITE DE STRASBOURG (SIREN 558501912)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
1 674 248 000 €
870 836 000 €
741 304 000 €
766 737 000 €
720 935 000 €
N/C
863 133 000 €
Net income
0 €
59 640 000 €
35 841 000 €
53 768 000 €
53 759 000 €
64 611 000 €
72 782 000 €
EBITDA
91 274 000 €
128 771 000 €
124 440 000 €
815 938 000 €
89 287 000 €
N/C
970 347 000 €
Net margin
0.0%
6.8%
4.8%
7.0%
7.5%
N/C
8.4%
Revenue and income statement
In 2023, ELECTRICITE DE STRASBOURG achieves revenue of 1.7 Bn€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +9.9%. Vs 2021, growth of +92% (870.8 M€ -> 1.7 Bn€). After deducting consumption (1.4 Bn€), gross margin stands at 238.7 M€, i.e. a rate of 14%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 91.3 M€, representing 5.5% of revenue. Warning negative scissor effect: despite revenue change (+92%), EBITDA varies by -29%, reducing margin by 9.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at 0 € (0.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 674 248 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
238 651 000 €
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
91 274 000 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
120 797 000 €
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
5.5%
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 4%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
4.072%
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
23.795%
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
10.435%
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
0.111
Solvency indicators evolution ELECTRICITE DE STRASBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Debt ratio
0.0
3.362
0.0
0.0
0.0
18.357
4.072
Financial autonomy
20.159
20.969
22.39
21.892
20.843
20.254
23.795
Repayment capacity
None
0.223
0.0
None
0.0
0.409
0.111
Cash flow / Revenue
0.0%
None%
4.307%
0.0%
16.563%
19.243%
10.435%
Sector positioning
Debt ratio
4.072023
2020
2021
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Good+5 pts over 3 years
In 2023, the debt ratio of ELECTRICITE DE STRASBOURG (4.07) 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
23.8%2023
2020
2021
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Average+6 pts over 3 years
In 2023, the financial autonomy of ELECTRICITE DE STRASBOURG (23.8%) 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
0.11 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Good+13 pts over 3 years
In 2023, the repayment capacity of ELECTRICITE DE STRASBOURG (0.11) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 9.7x. Operating income very largely covers interest expenses: high safety margin.
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
0.0
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
9.749
Liquidity indicators evolution ELECTRICITE DE STRASBOURG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
None
0.0
0.0
0.0
0.0
0.0
0.0
Interest coverage
0.0
None
4.024
0.0
2.527
1.757
9.749
Sector positioning
Liquidity ratio
0.02023
2020
2021
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Watch
In 2023, the liquidity ratio of ELECTRICITE DE STRASBOURG (0.00) 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
9.75x2023
2020
2021
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Excellent+7 pts over 3 years
In 2023, the interest coverage of ELECTRICITE DE STRASBOURG (9.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 104 days of the operating cycle (retail model). WCR is negative (-24 days): operations structurally generate cash. Notable WCR improvement over the period (-121%), freeing up cash.
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
-112 978 255 €
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
104 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
-24 j
WCR and payment terms evolution ELECTRICITE DE STRASBOURG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
551 067 264 €
0 €
335 465 474 €
319 867 342 €
322 407 936 €
-613 678 129 €
-112 978 255 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
186
-3028
170
0
104
Positioning of ELECTRICITE DE STRASBOURG in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of ELECTRICITE DE STRASBOURG is estimated at
558 123 140 €
(range 252 146 423€ - 955 095 844€).
With an EBITDA of 91 274 000€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.52x
(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
89 tx
252146k€558123k€955095k€
558 123 140 €Range: 252 146 423€ - 955 095 844€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
91 274 000 €×4.0x
Estimation367 037 345 €
188 279 579€ - 596 025 840€
Revenue Multiple30%
1 674 248 000 €×0.52x
Estimation876 599 465 €
358 591 166€ - 1 553 545 853€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare ELECTRICITE DE STRASBOURG with other companies in the same sector:
Frequently asked questions about ELECTRICITE DE STRASBOURG
What is the revenue of ELECTRICITE DE STRASBOURG ?
The revenue of ELECTRICITE DE STRASBOURG in 2023 is 1.7 Mds€.
Is ELECTRICITE DE STRASBOURG profitable?
Yes, ELECTRICITE DE STRASBOURG generated a net profit of 59.6 M€ in 2021.
Where is the headquarters of ELECTRICITE DE STRASBOURG ?
The headquarters of ELECTRICITE DE STRASBOURG is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of ELECTRICITE DE STRASBOURG ?
The tax return of ELECTRICITE DE STRASBOURG 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 ELECTRICITE DE STRASBOURG operate?
ELECTRICITE DE STRASBOURG operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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