Employees: NN (None)Legal category: 5306Size: ETICreation date: 2007-01-11 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: NEUVILLE-SUR-OISE (95000), Val-d'Oise
ENERTRAG AMIENOIS SCS : revenue, balance sheet and financial ratios
ENERTRAG AMIENOIS SCS is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in NEUVILLE-SUR-OISE (95000),
this company of category ETI
shows in 2025 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENERTRAG AMIENOIS SCS (SIREN 494342942)
Indicator
2025
2024
2023
Revenue
1 452 847 €
2 024 907 €
1 755 242 €
Net income
43 482 €
511 792 €
202 047 €
EBITDA
952 739 €
1 461 884 €
1 243 012 €
Net margin
3.0%
25.3%
11.5%
Revenue and income statement
In 2025, ENERTRAG AMIENOIS SCS achieves revenue of 1.5 M€. Revenue is declining over the period 2023-2025 (CAGR: -9.0%). Significant drop of -28% vs 2024. After deducting consumption (0 €), gross margin stands at 1.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 953 k€, representing 65.6% of revenue. Warning negative scissor effect: despite revenue change (-28%), EBITDA varies by -35%, reducing margin by 6.6 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 43 k€, i.e. 3.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 452 847 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 452 847 €
EBITDA (2025)
?
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
952 739 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-70 226 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 482 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
65.6%
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 -229%. 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 -64%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 47.6% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-228.823%
Financial autonomy (2025)
?
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
-63.765%
Cash flow / Revenue (2025)
?
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
47.577%
Repayment capacity (2025)
?
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
8.911
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
-327.368
-306.423
-228.823
Financial autonomy
-36.192
-41.847
-63.765
Repayment capacity
8.819
6.236
8.911
Cash flow / Revenue
52.808%
57.275%
47.577%
Sector positioning
Debt ratio
-228.822025
2023
2024
2025
Q1: -126.53
Med: 0.0
Q3: 124.14
Excellent
In 2025, the debt ratio of ENERTRAG AMIENOIS SCS (-228.82) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-63.77%2025
2023
2024
2025
Q1: -20.57%
Med: 0.83%
Q3: 46.71%
Average
In 2025, the financial autonomy of ENERTRAG AMIENOIS SCS (-63.8%) 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
8.91 years2025
2023
2024
2025
Q1: -4.0 years
Med: 0.0 years
Q3: 5.02 years
Average
In 2025, the repayment capacity of ENERTRAG AMIENOIS SCS (8.91) 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 1729.54. 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 27.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
1729.539
Interest coverage (2025)
?
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
2023
2024
2025
Liquidity ratio
837.573
1928.808
1729.539
Interest coverage
25.457
21.337
27.449
Sector positioning
Liquidity ratio
1729.542025
2023
2024
2025
Q1: 85.35
Med: 307.41
Q3: 965.74
Excellent
In 2025, the liquidity ratio of ENERTRAG AMIENOIS SCS (1729.54) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
27.45x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 11.58x
Excellent
In 2025, the interest coverage of ENERTRAG AMIENOIS SCS (27.4x) 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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 7 days. WCR is negative (-280 days): operations structurally generate cash. Over 2023-2025, WCR increased by +32%, requiring additional financing.
Operating WCR (2025)
?
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
-1 128 572 €
Customer credit (2025)
?
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
18 j
Supplier credit (2025)
?
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
25 j
Inventory turnover (2025)
?
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 (2025)
?
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
-280 j
WCR and payment terms evolution ENERTRAG AMIENOIS SCS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2023
2024
2025
Operating WCR
-1 647 856 €
-1 185 644 €
-1 128 572 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
54
60
18
Supplier payment term (days)
82
26
25
Positioning of ENERTRAG AMIENOIS SCS in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ENERTRAG AMIENOIS SCS is estimated at
1 479 241 €
(range 192 208€ - 5 947 572€).
With an EBITDA of 952 739€, 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 value2025
85 tx
192k€1479k€5947k€
1 479 241 €Range: 192 208€ - 5 947 572€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
952 739 €×2.4x
Estimation2 305 315 €
252 969€ - 8 649 957€
Revenue Multiple30%
1 452 847 €×0.69x
Estimation1 005 138 €
197 883€ - 5 100 710€
Net Income Multiple20%
43 482 €×2.9x
Estimation125 212 €
31 794€ - 461 904€
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 ENERTRAG AMIENOIS SCS with other companies in the same sector:
Frequently asked questions about ENERTRAG AMIENOIS SCS
What is the revenue of ENERTRAG AMIENOIS SCS ?
The revenue of ENERTRAG AMIENOIS SCS in 2025 is 1.5 M€.
Is ENERTRAG AMIENOIS SCS profitable?
Yes, ENERTRAG AMIENOIS SCS generated a net profit of 43 k€ in 2025.
Where is the headquarters of ENERTRAG AMIENOIS SCS ?
The headquarters of ENERTRAG AMIENOIS SCS is located in NEUVILLE-SUR-OISE (95000), in the department Val-d'Oise.
Where to find the tax return of ENERTRAG AMIENOIS SCS ?
The tax return of ENERTRAG AMIENOIS SCS 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 ENERTRAG AMIENOIS SCS operate?
ENERTRAG AMIENOIS SCS 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