Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-10-17 (8 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34000), Herault
ENGIE GREEN ROQUETAILLADE 1 : revenue, balance sheet and financial ratios
ENGIE GREEN ROQUETAILLADE 1 is a French company
founded 8 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34000),
this company of category ETI
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENGIE GREEN ROQUETAILLADE 1 (SIREN 832922900)
Indicator
2023
2021
2020
2018
Revenue
1 206 198 €
403 452 €
480 738 €
182 833 €
Net income
-106 979 €
-83 678 €
27 548 €
-33 524 €
EBITDA
-33 349 €
-35 910 €
-7 764 €
20 272 €
Net margin
-8.9%
-20.7%
5.7%
-18.3%
Revenue and income statement
In 2023, ENGIE GREEN ROQUETAILLADE 1 achieves revenue of 1.2 M€. Over the period 2018-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +45.8%. Vs 2021, growth of +199% (403 k€ -> 1.2 M€). After deducting consumption (0 €), gross margin stands at 1.2 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 -33 k€, representing -2.8% of revenue. Positive scissor effect: EBITDA margin improves by +6.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -107 k€ (-8.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 206 198 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 206 198 €
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
-33 349 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-193 906 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-106 979 €
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
-2.8%
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 0%. 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 -29%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
-28.634%
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
-2.824%
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
0.0
Asset age ratio (2023)
?
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 ROQUETAILLADE 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
2023
Debt ratio
0.0
0.002
0.0
0.0
Financial autonomy
35.008
28.484
36.73
-28.634
Repayment capacity
0.0
-0.001
0.0
0.0
Cash flow / Revenue
11.088%
-0.908%
-8.652%
-2.824%
Sector positioning
Debt ratio
0.02023
2020
2021
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good
In 2023, the debt ratio of ENGIE GREEN ROQUETAILLADE 1 (0.00) 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
-28.63%2023
2020
2021
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average-35 pts over 3 years
In 2023, the financial autonomy of ENGIE GREEN ROQUETAILLADE 1 (-28.6%) 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
0.0 years2023
2020
2021
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good+9 pts over 3 years
In 2023, the repayment capacity of ENGIE GREEN ROQUETAILLADE 1 (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 74.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
74.03
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
-6.087
Liquidity indicators evolution ENGIE GREEN ROQUETAILLADE 1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2020
2021
2023
Liquidity ratio
124.583
140.383
194.231
74.03
Interest coverage
57.848
-0.013
-25.823
-6.087
Sector positioning
Liquidity ratio
74.032023
2020
2021
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Average-9 pts over 3 years
In 2023, the liquidity ratio of ENGIE GREEN ROQUETAILLADE 1 (74.03) 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
-6.09x2023
2020
2021
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average
In 2023, the interest coverage of ENGIE GREEN ROQUETAILLADE 1 (-6.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 176 days. Excellent situation: suppliers finance 176 days of the operating cycle (retail model). WCR is negative (-27 days): operations structurally generate cash. Notable WCR improvement over the period (-207%), 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
-90 115 €
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
0 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
176 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
-27 j
WCR and payment terms evolution ENGIE GREEN ROQUETAILLADE 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
2023
Operating WCR
83 908 €
631 848 €
265 322 €
-90 115 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
138
47
79
0
Supplier payment term (days)
268
365
165
176
Positioning of ENGIE GREEN ROQUETAILLADE 1 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 ROQUETAILLADE 1 is estimated at
834 496 €
(range 164 288€ - 4 234 765€).
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
164k€834k€4234k€
834 496 €Range: 164 288€ - 4 234 765€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 206 198 €
×
0.69x
=834 497 €
Range: 164 289€ - 4 234 766€
Only this financial indicator is available for this company.
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 ROQUETAILLADE 1 with other companies in the same sector:
Frequently asked questions about ENGIE GREEN ROQUETAILLADE 1
What is the revenue of ENGIE GREEN ROQUETAILLADE 1 ?
The revenue of ENGIE GREEN ROQUETAILLADE 1 in 2023 is 1.2 M€.
Is ENGIE GREEN ROQUETAILLADE 1 profitable?
ENGIE GREEN ROQUETAILLADE 1 recorded a net loss in 2023.
Where is the headquarters of ENGIE GREEN ROQUETAILLADE 1 ?
The headquarters of ENGIE GREEN ROQUETAILLADE 1 is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of ENGIE GREEN ROQUETAILLADE 1 ?
The tax return of ENGIE GREEN ROQUETAILLADE 1 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 ROQUETAILLADE 1 operate?
ENGIE GREEN ROQUETAILLADE 1 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