Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-08-14 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MARSEILLE (13001), Bouches-du-Rhone
ENFINITY PV1 : revenue, balance sheet and financial ratios
ENFINITY PV1 is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in MARSEILLE (13001),
this company of category PME
shows in 2023 a revenue of 186 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENFINITY PV1 (SIREN 514433838)
Indicator
2023
2022
2020
2019
2018
2017
2016
2014
Revenue
185 731 €
188 186 €
173 685 €
193 386 €
185 572 €
199 339 €
165 355 €
5 500 €
Net income
46 281 €
68 874 €
-34 265 €
-43 609 €
-15 024 €
-7 030 €
-51 988 €
-365 975 €
EBITDA
150 343 €
156 377 €
135 782 €
142 713 €
156 350 €
173 865 €
139 216 €
-337 016 €
Net margin
24.9%
36.6%
-19.7%
-22.6%
-8.1%
-3.5%
-31.4%
-6654.1%
Revenue and income statement
In 2023, ENFINITY PV1 achieves revenue of 186 k€. Over the period 2014-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +47.9%. Slight decline of -1% vs 2022. After deducting consumption (0 €), gross margin stands at 186 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 150 k€, representing 80.9% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -4%, reducing margin by 2.2 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 46 k€, i.e. 24.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
185 731 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
185 731 €
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
150 343 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
95 091 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
46 281 €
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
80.9%
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 -187%. 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 -90%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 54.7% 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
-187.207%
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
-89.788%
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
54.666%
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
9.119
Asset age ratio (2023)
?
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
2014
2016
2017
2018
2019
2020
2022
2023
Debt ratio
-362.646
-307.983
-274.369
-247.301
-219.766
-199.125
-193.786
-187.207
Financial autonomy
-26.974
-46.469
-55.074
-65.312
-75.742
-97.142
-98.318
-89.788
Repayment capacity
-4.917
20.121
11.818
11.664
14.616
14.454
8.444
9.119
Cash flow / Revenue
-6187.2%
50.705%
64.615%
65.1%
47.694%
51.375%
65.953%
54.666%
Sector positioning
Debt ratio
-187.212023
2020
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good+6 pts over 3 years
In 2023, the debt ratio of ENFINITY PV1 (-187.21) 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
-89.79%2023
2020
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of ENFINITY PV1 (-89.8%) 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
9.12 years2023
2020
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of ENFINITY PV1 (9.12) 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 168.80. 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 22.6x. 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
168.796
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
22.606
Liquidity indicators evolution ENFINITY PV1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
90.428
483.197
388.783
472.12
280.659
774.564
432.257
168.796
Interest coverage
-0.974
40.207
30.502
31.835
35.691
34.765
18.845
22.606
Sector positioning
Liquidity ratio
168.82023
2020
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Average-36 pts over 3 years
In 2023, the liquidity ratio of ENFINITY PV1 (168.80) 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.
Interest coverage
22.61x2023
2020
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of ENFINITY PV1 (22.6x) 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: 233 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1013 days. Excellent situation: suppliers finance 780 days of the operating cycle (retail model). Overall, WCR represents 315 days of revenue, i.e. 163 k€ to permanently finance. Notable WCR improvement over the period (-47%), 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
162 773 €
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
233 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
1013 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
315 j
WCR and payment terms evolution ENFINITY PV1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
2020
2022
2023
Operating WCR
308 489 €
17 265 €
28 208 €
22 365 €
46 082 €
29 198 €
22 067 €
162 773 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
28
34
28
26
25
31
24
233
Supplier payment term (days)
412
513
497
364
443
196
404
1013
Positioning of ENFINITY PV1 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ENFINITY PV1 is estimated at
247 093 €
(range 34 316€ - 976 434€).
With an EBITDA of 150 343€, 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 value2023
85 tx
34k€247k€976k€
247 093 €Range: 34 316€ - 976 434€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
150 343 €×2.4x
Estimation363 781 €
39 919€ - 1 364 970€
Revenue Multiple30%
185 731 €×0.69x
Estimation128 496 €
25 297€ - 652 071€
Net Income Multiple20%
46 281 €×2.9x
Estimation133 273 €
33 841€ - 491 638€
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 ENFINITY PV1 with other companies in the same sector:
Yes, ENFINITY PV1 generated a net profit of 46 k€ in 2023.
Where is the headquarters of ENFINITY PV1 ?
The headquarters of ENFINITY PV1 is located in MARSEILLE (13001), in the department Bouches-du-Rhone.
Where to find the tax return of ENFINITY PV1 ?
The tax return of ENFINITY PV1 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 ENFINITY PV1 operate?
ENFINITY PV1 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