ENERCOOP MIDI-PYRENEES : revenue, balance sheet and financial ratios
ENERCOOP MIDI-PYRENEES is a French company
founded 11 years ago,
specialized in the sector Production d'électricité.
Based in TOULOUSE (31300),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENERCOOP MIDI-PYRENEES (SIREN 809762511)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 869 006 €
1 281 156 €
634 262 €
543 434 €
448 484 €
393 619 €
347 789 €
250 037 €
258 600 €
201 392 €
Net income
201 083 €
231 612 €
-11 690 €
34 755 €
47 245 €
23 717 €
1 585 €
-55 493 €
-3 280 €
7 001 €
EBITDA
497 263 €
453 065 €
139 713 €
133 682 €
64 468 €
36 819 €
34 111 €
-62 108 €
-4 258 €
7 489 €
Net margin
10.8%
18.1%
-1.8%
6.4%
10.5%
6.0%
0.5%
-22.2%
-1.3%
3.5%
Revenue and income statement
In 2024, ENERCOOP MIDI-PYRENEES achieves revenue of 1.9 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +28.1%. Vs 2023, growth of +46% (1.3 M€ -> 1.9 M€). After deducting consumption (573 k€), gross margin stands at 1.3 M€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 497 k€, representing 26.6% of revenue. Warning negative scissor effect: despite revenue change (+46%), EBITDA varies by +10%, reducing margin by 8.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 201 k€, i.e. 10.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 869 006 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 296 292 €
EBITDA (2024)
?
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
497 263 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
272 426 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
201 083 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
26.6%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 23.4% 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 (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
82.969%
Financial autonomy (2024)
?
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
51.275%
Cash flow / Revenue (2024)
?
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
23.382%
Repayment capacity (2024)
?
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
8.457
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.031
0.619
0.471
10.159
7.121
12.262
53.41
90.277
97.42
82.969
Financial autonomy
75.141
87.496
90.073
83.156
88.054
83.778
62.65
50.009
48.125
51.275
Repayment capacity
1.12
-1.45
-0.075
3.395
2.936
3.473
14.638
28.667
10.771
8.457
Cash flow / Revenue
1.391%
-1.126%
-22.918%
10.587%
10.051%
18.228%
20.401%
16.773%
28.083%
23.382%
Sector positioning
Debt ratio
82.972024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+7 pts over 3 years
In 2024, the debt ratio of ENERCOOP MIDI-PYRENEES (82.97) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
51.27%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of ENERCOOP MIDI-PYRENEES (51.3%) 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
8.46 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ENERCOOP MIDI-PYRENEES (8.46) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 379.30. 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 28.0x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
379.302
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
376.701
647.742
793.521
604.37
578.502
596.78
1122.798
1030.258
833.626
379.302
Interest coverage
0.027
-13.504
-0.023
51.077
7.382
4.246
22.594
40.638
17.032
28.014
Sector positioning
Liquidity ratio
379.32024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-21 pts over 3 years
In 2024, the liquidity ratio of ENERCOOP MIDI-PYRENEES (379.30) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
28.01x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ENERCOOP MIDI-PYRENEES (28.0x) 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: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 119 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 146 days of revenue, i.e. 756 k€ to permanently finance. Over 2015-2024, WCR increased by +351%, requiring additional financing.
Operating WCR (2024)
?
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
755 751 €
Customer credit (2024)
?
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
111 j
Supplier credit (2024)
?
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
119 j
Inventory turnover (2024)
?
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
40 j
WCR in days of revenue (2024)
?
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
146 j
WCR and payment terms evolution ENERCOOP MIDI-PYRENEES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
167 649 €
232 520 €
165 487 €
209 452 €
187 315 €
219 654 €
383 963 €
969 070 €
1 825 314 €
755 751 €
Inventory turnover (days)
9
7
7
5
0
16
33
328
187
40
Customer payment term (days)
294
220
245
237
188
181
253
208
218
111
Supplier payment term (days)
113
88
48
144
47
160
109
46
34
119
Positioning of ENERCOOP MIDI-PYRENEES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ENERCOOP MIDI-PYRENEES is estimated at
1 105 331 €
(range 171 792€ - 4 653 085€).
With an EBITDA of 497 263€, 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 value2024
85 tx
171k€1105k€4653k€
1 105 331 €Range: 171 792€ - 4 653 085€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
497 263 €×2.4x
Estimation1 203 213 €
132 032€ - 4 514 672€
Revenue Multiple30%
1 869 006 €×0.69x
Estimation1 293 054 €
254 566€ - 6 561 777€
Net Income Multiple20%
201 083 €×2.9x
Estimation579 046 €
147 033€ - 2 136 082€
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 ENERCOOP MIDI-PYRENEES with other companies in the same sector:
Frequently asked questions about ENERCOOP MIDI-PYRENEES
What is the revenue of ENERCOOP MIDI-PYRENEES ?
The revenue of ENERCOOP MIDI-PYRENEES in 2024 is 1.9 M€.
Is ENERCOOP MIDI-PYRENEES profitable?
Yes, ENERCOOP MIDI-PYRENEES generated a net profit of 201 k€ in 2024.
Where is the headquarters of ENERCOOP MIDI-PYRENEES ?
The headquarters of ENERCOOP MIDI-PYRENEES is located in TOULOUSE (31300), in the department Haute-Garonne.
Where to find the tax return of ENERCOOP MIDI-PYRENEES ?
The tax return of ENERCOOP MIDI-PYRENEES 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 ENERCOOP MIDI-PYRENEES operate?
ENERCOOP MIDI-PYRENEES 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