Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-02-13 (19 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: LA SEYNE-SUR-MER (83500), Var
ENERGY VAR : revenue, balance sheet and financial ratios
ENERGY VAR is a French company
founded 19 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in LA SEYNE-SUR-MER (83500),
this company of category PME
shows in 2018 a revenue of 967 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ENERGY VAR generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 459 €
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 160%. 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 22%. The balance between equity and debt is satisfactory.
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
160.331%
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
22.088%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
13.113
0.0
0.035
6.336
54.182
110.575
277.317
165.605
160.331
Financial autonomy
62.303
73.251
69.545
61.983
46.361
32.051
18.684
20.873
22.088
Repayment capacity
1.805
0.0
0.005
None
None
None
None
None
None
Cash flow / Revenue
3.118%
-14.342%
3.928%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
160.332024
2022
2023
2024
Q1: 0.03
Med: 14.44
Q3: 63.29
Average
In 2024, the debt ratio of ENERGY VAR (160.33) 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
22.09%2024
2022
2023
2024
Q1: 4.11%
Med: 30.16%
Q3: 59.21%
Average+8 pts over 3 years
In 2024, the financial autonomy of ENERGY VAR (22.1%) 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 140.78. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
140.778
Liquidity indicators evolution ENERGY VAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
237.009
261.757
216.091
191.942
272.17
223.251
235.086
137.159
140.778
Interest coverage
1.018
-0.896
0.0
None
None
None
None
None
None
Sector positioning
Liquidity ratio
140.782024
2022
2023
2024
Q1: 128.25
Med: 221.87
Q3: 403.52
Average-25 pts over 3 years
In 2024, the liquidity ratio of ENERGY VAR (140.78) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution ENERGY VAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
245 360 €
401 145 €
280 923 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
64
75
62
0
0
0
0
0
0
Customer payment term (days)
9
0
3
0
0
0
0
0
0
Supplier payment term (days)
52
96
73
550
641
402
0
0
0
Positioning of ENERGY VAR in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of ENERGY VAR is estimated at
49 849 €
(range 23 483€ - 154 630€).
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.
Estimated enterprise value2024
117 transactions
23k€49k€154k€
49 849 €Range: 23 483€ - 154 630€
NAF 5 année 2024
Valuation method used
Net Income Multiple
20 459 €
×
2.4x
=49 849 €
Range: 23 484€ - 154 631€
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 117 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 (Autres commerces de détail spécialisés divers)
Compare ENERGY VAR with other companies in the same sector:
Yes, ENERGY VAR generated a net profit of 20 k€ in 2024.
Where is the headquarters of ENERGY VAR ?
The headquarters of ENERGY VAR is located in LA SEYNE-SUR-MER (83500), in the department Var.
Where to find the tax return of ENERGY VAR ?
The tax return of ENERGY VAR 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 ENERGY VAR operate?
ENERGY VAR operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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