Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2015-04-09 (11 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34000), Herault
ENGIE PV AVRIGNY EST : revenue, balance sheet and financial ratios
ENGIE PV AVRIGNY EST is a French company
founded 11 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34000),
this company of category GE
shows in 2023 a revenue of 933 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENGIE PV AVRIGNY EST (SIREN 811056423)
Indicator
2023
2022
2021
2017
2016
Revenue
933 048 €
1 139 423 €
862 888 €
N/C
N/C
Net income
-433 554 €
145 339 €
-15 665 €
-733 €
-1 873 €
EBITDA
611 813 €
863 863 €
601 074 €
-733 €
-1 873 €
Net margin
-46.5%
12.8%
-1.8%
N/C
N/C
Revenue and income statement
In 2023, ENGIE PV AVRIGNY EST achieves revenue of 933 k€. Revenue is growing positively over 5 years (CAGR: +4.0%). Significant drop of -18% vs 2022. After deducting consumption (0 €), gross margin stands at 933 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 612 k€, representing 65.6% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -29%, reducing margin by 10.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -434 k€ (-46.5% 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
933 048 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
933 048 €
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
611 813 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
286 836 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-433 554 €
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
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 1880%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 49.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 18.3% 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
1879.744%
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
5.008%
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
18.276%
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
49.611
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 PV AVRIGNY EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
2023
Debt ratio
16.476
186.595
0.0
1405.115
1879.744
Financial autonomy
81.711
33.38
1.5
5.462
5.008
Repayment capacity
-0.715
-18.82
0.0
10.858
49.611
Cash flow / Revenue
None%
None%
65.509%
68.658%
18.276%
Sector positioning
Debt ratio
1879.742023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average+25 pts over 3 years
In 2023, the debt ratio of ENGIE PV AVRIGNY EST (1879.74) 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
5.01%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average+12 pts over 3 years
In 2023, the financial autonomy of ENGIE PV AVRIGNY EST (5.0%) 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
49.61 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average+25 pts over 3 years
In 2023, the repayment capacity of ENGIE PV AVRIGNY EST (49.61) 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 196.00. 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 72.4x. 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
196.002
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
72.412
Liquidity indicators evolution ENGIE PV AVRIGNY EST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2021
2022
2023
Liquidity ratio
1822.083
498.125
3.401
96.048
196.002
Interest coverage
0.0
0.0
5.957
8.483
72.412
Sector positioning
Liquidity ratio
196.02023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Average+21 pts over 3 years
In 2023, the liquidity ratio of ENGIE PV AVRIGNY EST (196.00) 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
72.41x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent+16 pts over 3 years
In 2023, the interest coverage of ENGIE PV AVRIGNY EST (72.4x) 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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). WCR is negative (-277 days): operations structurally generate 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
-718 494 €
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
24 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
64 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
-277 j
WCR and payment terms evolution ENGIE PV AVRIGNY EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2021
2022
2023
Operating WCR
0 €
0 €
-9 464 553 €
-2 134 698 €
-718 494 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
93
77
24
Supplier payment term (days)
87
280
17
85
64
Positioning of ENGIE PV AVRIGNY EST 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 PV AVRIGNY EST is estimated at
1 167 311 €
(range 149 186€ - 4 700 090€).
With an EBITDA of 611 813€, 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
149k€1167k€4700k€
1 167 311 €Range: 149 186€ - 4 700 090€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
611 813 €×2.4x
Estimation1 480 386 €
162 447€ - 5 554 676€
Revenue Multiple30%
933 048 €×0.69x
Estimation645 520 €
127 085€ - 3 275 780€
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 PV AVRIGNY EST with other companies in the same sector:
Frequently asked questions about ENGIE PV AVRIGNY EST
What is the revenue of ENGIE PV AVRIGNY EST ?
The revenue of ENGIE PV AVRIGNY EST in 2023 is 933 k€.
Is ENGIE PV AVRIGNY EST profitable?
ENGIE PV AVRIGNY EST recorded a net loss in 2023.
Where is the headquarters of ENGIE PV AVRIGNY EST ?
The headquarters of ENGIE PV AVRIGNY EST is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of ENGIE PV AVRIGNY EST ?
The tax return of ENGIE PV AVRIGNY EST 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 PV AVRIGNY EST operate?
ENGIE PV AVRIGNY EST 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