Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2016-05-13 (9 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34000), Herault
ENGIE GREEN PAYS HAUT : revenue, balance sheet and financial ratios
ENGIE GREEN PAYS HAUT is a French company
founded 9 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34000),
this company of category GE
shows in 2024 a revenue of 814 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENGIE GREEN PAYS HAUT (SIREN 820445013)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
814 360 €
1 080 682 €
825 564 €
741 449 €
1 008 344 €
235 779 €
N/C
N/C
N/C
Net income
96 054 €
332 179 €
130 483 €
48 199 €
249 203 €
58 923 €
-5 285 €
-3 879 €
-851 €
EBITDA
545 299 €
865 345 €
591 622 €
456 297 €
741 257 €
221 939 €
-5 285 €
-3 879 €
-857 €
Net margin
11.8%
30.7%
15.8%
6.5%
24.7%
25.0%
N/C
N/C
N/C
Revenue and income statement
In 2024, ENGIE GREEN PAYS HAUT achieves revenue of 814 k€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +28.1%. Significant drop of -25% vs 2023. After deducting consumption (0 €), gross margin stands at 814 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 545 k€, representing 67.0% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -37%, reducing margin by 13.1 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 96 k€, i.e. 11.8% 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
814 360 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
814 360 €
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
545 299 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
339 091 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
96 054 €
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
67.0%
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 376%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 51.1% 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
375.947%
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
17.235%
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
51.124%
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
8.755
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ENGIE GREEN PAYS HAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.007
0.0
967.852
612.236
436.44
375.947
Financial autonomy
98.345
62.256
-0.209
1.003
6.237
7.631
10.374
15.121
17.235
Repayment capacity
0.0
0.0
0.0
0.0
0.0
13.004
9.781
6.564
8.755
Cash flow / Revenue
None%
None%
None%
64.89%
54.949%
49.907%
55.779%
59.696%
51.124%
Sector positioning
Debt ratio
375.952024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ENGIE GREEN PAYS HAUT (375.95) 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
17.23%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+9 pts over 3 years
In 2024, the financial autonomy of ENGIE GREEN PAYS HAUT (17.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
8.76 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ENGIE GREEN PAYS HAUT (8.76) 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 50.38. 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 46.0x. 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
50.384
Interest coverage (2024)
?
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
45.996
Liquidity indicators evolution ENGIE GREEN PAYS HAUT
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
6040.909
264.945
55.341
19.818
4.021
66.41
88.281
97.277
50.384
Interest coverage
0.0
0.0
0.0
23.015
9.781
19.872
17.523
27.736
45.996
Sector positioning
Liquidity ratio
50.382024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Watch
In 2024, the liquidity ratio of ENGIE GREEN PAYS HAUT (50.38) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
46.0x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ENGIE GREEN PAYS HAUT (46.0x) 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. The company must finance 10 days of gap between collections and payments. WCR is negative (-488 days): operations structurally generate cash.
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
-1 104 932 €
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
49 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
39 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 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
-488 j
WCR and payment terms evolution ENGIE GREEN PAYS HAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
-5 935 755 €
-5 468 744 €
-793 758 €
-1 738 126 €
-1 081 514 €
-1 104 932 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
300
41
83
37
71
49
Supplier payment term (days)
55
261
189
71
71
133
123
79
39
Positioning of ENGIE GREEN PAYS HAUT in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ENGIE GREEN PAYS HAUT is estimated at
884 064 €
(range 119 715€ - 3 537 196€).
With an EBITDA of 545 299€, 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
119k€884k€3537k€
884 064 €Range: 119 715€ - 3 537 196€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
545 299 €×2.4x
Estimation1 319 444 €
144 786€ - 4 950 793€
Revenue Multiple30%
814 360 €×0.69x
Estimation563 407 €
110 919€ - 2 859 086€
Net Income Multiple20%
96 054 €×2.9x
Estimation276 601 €
70 235€ - 1 020 371€
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 ENGIE GREEN PAYS HAUT with other companies in the same sector:
Frequently asked questions about ENGIE GREEN PAYS HAUT
What is the revenue of ENGIE GREEN PAYS HAUT ?
The revenue of ENGIE GREEN PAYS HAUT in 2024 is 814 k€.
Is ENGIE GREEN PAYS HAUT profitable?
Yes, ENGIE GREEN PAYS HAUT generated a net profit of 96 k€ in 2024.
Where is the headquarters of ENGIE GREEN PAYS HAUT ?
The headquarters of ENGIE GREEN PAYS HAUT is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of ENGIE GREEN PAYS HAUT ?
The tax return of ENGIE GREEN PAYS HAUT 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 ENGIE GREEN PAYS HAUT operate?
ENGIE GREEN PAYS HAUT 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