ENERTRAG LACAUNE SCS : revenue, balance sheet and financial ratios
ENERTRAG LACAUNE SCS is a French company
founded 19 years ago,
specialized in the sector Commerce d'électricité.
Based in NEUVILLE-SUR-OISE (95000),
this company of category ETI
shows in 2025 a revenue of 6.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENERTRAG LACAUNE SCS (SIREN 494343700)
Indicator
2025
2024
2023
2022
Revenue
6 567 246 €
6 587 502 €
4 998 368 €
5 861 510 €
Net income
98 280 €
-309 878 €
-2 168 093 €
-1 750 147 €
EBITDA
4 883 498 €
4 986 770 €
3 743 830 €
4 872 947 €
Net margin
1.5%
-4.7%
-43.4%
-29.9%
Revenue and income statement
In 2025, ENERTRAG LACAUNE SCS achieves revenue of 6.6 M€. Revenue is growing positively over 4 years (CAGR: +3.9%). Slight decline of -0% vs 2024. After deducting consumption (0 €), gross margin stands at 6.6 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 4.9 M€, representing 74.4% of 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 98 k€, i.e. 1.5% 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
6 567 246 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 567 246 €
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
4 883 498 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 083 618 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 280 €
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
74.4%
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 -3644%. 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 -3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 59.0% 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
-3644.322%
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
-2.75%
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
58.963%
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
9.358
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
2022
2023
2024
2025
Debt ratio
-64589.065
-3590.65
-3780.314
-3644.322
Financial autonomy
-0.147
-2.565
-2.651
-2.75
Repayment capacity
12.354
15.97
10.268
9.358
Cash flow / Revenue
65.133%
54.63%
59.618%
58.963%
Sector positioning
Debt ratio
-3644.322025
2023
2024
2025
Q1: 1.56
Med: 23.68
Q3: 236.9
Excellent-19 pts over 3 years
In 2025, the debt ratio of ENERTRAG LACAUNE SCS (-3644.32) 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
-2.75%2025
2023
2024
2025
Q1: 8.91%
Med: 28.69%
Q3: 46.52%
Watch
In 2025, the financial autonomy of ENERTRAG LACAUNE SCS (-2.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
9.36 years2025
2023
2024
2025
Q1: 0.06 years
Med: 0.28 years
Q3: 2.13 years
Watch
In 2025, the repayment capacity of ENERTRAG LACAUNE SCS (9.36) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 793.99. 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 21.8x. 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
793.988
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
2022
2023
2024
2025
Liquidity ratio
340.529
157.829
743.183
793.988
Interest coverage
21.549
26.93
22.238
21.811
Sector positioning
Liquidity ratio
793.992025
2023
2024
2025
Q1: 120.78
Med: 246.31
Q3: 752.88
Excellent+28 pts over 3 years
In 2025, the liquidity ratio of ENERTRAG LACAUNE SCS (793.99) 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
21.81x2025
2023
2024
2025
Q1: -1.19x
Med: 0.0x
Q3: 0.83x
Excellent+8 pts over 3 years
In 2025, the interest coverage of ENERTRAG LACAUNE SCS (21.8x) 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. The company must finance 5 days of gap between collections and payments. WCR is negative (-454 days): operations structurally generate cash. Notable WCR improvement over the period (-28%), freeing up cash.
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
-8 291 017 €
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
43 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
38 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
-454 j
WCR and payment terms evolution ENERTRAG LACAUNE SCS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Operating WCR
-6 481 775 €
-11 224 935 €
-8 162 508 €
-8 291 017 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
107
47
54
43
Supplier payment term (days)
52
38
34
38
Positioning of ENERTRAG LACAUNE SCS in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of ENERTRAG LACAUNE SCS is estimated at
6 760 037 €
(range 817 526€ - 24 931 160€).
With an EBITDA of 4 883 498€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(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
93 tx
817k€6760k€24931k€
6 760 037 €Range: 817 526€ - 24 931 160€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 883 498 €×2.3x
Estimation11 096 337 €
1 248 510€ - 37 425 520€
Revenue Multiple30%
6 567 246 €×0.59x
Estimation3 858 093 €
614 011€ - 20 031 989€
Net Income Multiple20%
98 280 €×2.8x
Estimation272 206 €
45 341€ - 1 044 017€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare ENERTRAG LACAUNE SCS with other companies in the same sector:
Frequently asked questions about ENERTRAG LACAUNE SCS
What is the revenue of ENERTRAG LACAUNE SCS ?
The revenue of ENERTRAG LACAUNE SCS in 2025 is 6.6 M€.
Is ENERTRAG LACAUNE SCS profitable?
Yes, ENERTRAG LACAUNE SCS generated a net profit of 98 k€ in 2025.
Where is the headquarters of ENERTRAG LACAUNE SCS ?
The headquarters of ENERTRAG LACAUNE SCS is located in NEUVILLE-SUR-OISE (95000), in the department Val-d'Oise.
Where to find the tax return of ENERTRAG LACAUNE SCS ?
The tax return of ENERTRAG LACAUNE 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 LACAUNE SCS operate?
ENERTRAG LACAUNE SCS operates in the sector Commerce d'électricité (NAF code 35.14Z). 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