Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-01-20 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34000), Herault
ENGIE PV ROC DU DOUN : revenue, balance sheet and financial ratios
ENGIE PV ROC DU DOUN is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34000),
this company of category GE
shows in 2024 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENGIE PV ROC DU DOUN (SIREN 519410526)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 813 511 €
2 907 923 €
3 332 802 €
3 028 558 €
3 158 722 €
3 061 864 €
3 078 450 €
3 099 695 €
2 990 028 €
Net income
291 398 €
291 822 €
1 046 801 €
596 105 €
-1 314 287 €
-282 824 €
-699 438 €
-116 332 €
8 478 €
EBITDA
2 305 790 €
2 371 202 €
2 764 026 €
2 448 343 €
2 594 934 €
2 611 009 €
2 551 505 €
2 608 064 €
2 484 768 €
Net margin
10.4%
10.0%
31.4%
19.7%
-41.6%
-9.2%
-22.7%
-3.8%
0.3%
Revenue and income statement
In 2024, ENGIE PV ROC DU DOUN achieves revenue of 2.8 M€. Activity remains stable over the period (CAGR: -0.8%). Slight decline of -3% vs 2023. After deducting consumption (0 €), gross margin stands at 2.8 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 2.3 M€, representing 82.0% 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 291 k€, i.e. 10.4% 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
2 813 511 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 813 511 €
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
2 305 790 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 240 812 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
291 398 €
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
82.0%
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 200%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 55.4% 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
200.349%
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
31.435%
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
55.448%
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
7.545
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 PV ROC DU DOUN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3843.91
2269.678
1342.11
818.786
853.563
499.519
344.299
274.582
200.349
Financial autonomy
2.5
4.167
6.868
10.793
9.081
16.16
22.351
25.704
31.435
Repayment capacity
15.775
13.929
13.471
11.021
34.215
7.103
6.444
8.957
7.545
Cash flow / Revenue
55.354%
54.983%
54.183%
59.876%
15.847%
75.651%
76.694%
56.916%
55.448%
Sector positioning
Debt ratio
200.352024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ENGIE PV ROC DU DOUN (200.35) 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
31.43%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+11 pts over 3 years
In 2024, the financial autonomy of ENGIE PV ROC DU DOUN (31.4%) 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
7.54 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ENGIE PV ROC DU DOUN (7.54) 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 828.56. 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 31.0x. 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
828.561
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
31.026
Liquidity indicators evolution ENGIE PV ROC DU DOUN
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
373.471
217.906
436.774
276.829
60.479
139.017
2123.952
4187.688
828.561
Interest coverage
33.39
34.653
34.627
29.785
79.842
6.39
7.337
29.57
31.026
Sector positioning
Liquidity ratio
828.562024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of ENGIE PV ROC DU DOUN (828.56) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
31.03x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+13 pts over 3 years
In 2024, the interest coverage of ENGIE PV ROC DU DOUN (31.0x) 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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Excellent situation: suppliers finance 81 days of the operating cycle (retail model). WCR is negative (-738 days): operations structurally generate cash. Notable WCR improvement over the period (-1182%), freeing up 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
-5 764 940 €
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
24 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
105 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
-738 j
WCR and payment terms evolution ENGIE PV ROC DU DOUN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-449 611 €
-1 048 627 €
-2 294 861 €
-3 372 398 €
-6 880 865 €
-5 323 296 €
-4 719 148 €
-5 068 975 €
-5 764 940 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
31
18
17
14
18
18
17
17
24
Supplier payment term (days)
102
94
79
82
121
39
70
24
105
Positioning of ENGIE PV ROC DU DOUN 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 ROC DU DOUN is estimated at
3 541 400 €
(range 463 691€ - 14 049 614€).
With an EBITDA of 2 305 790€, 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
463k€3541k€14049k€
3 541 400 €Range: 463 691€ - 14 049 614€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 305 790 €×2.4x
Estimation5 579 252 €
612 228€ - 20 934 364€
Revenue Multiple30%
2 813 511 €×0.69x
Estimation1 946 501 €
383 211€ - 9 877 781€
Net Income Multiple20%
291 398 €×2.9x
Estimation839 121 €
213 072€ - 3 095 488€
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 ROC DU DOUN with other companies in the same sector:
Frequently asked questions about ENGIE PV ROC DU DOUN
What is the revenue of ENGIE PV ROC DU DOUN ?
The revenue of ENGIE PV ROC DU DOUN in 2024 is 2.8 M€.
Is ENGIE PV ROC DU DOUN profitable?
Yes, ENGIE PV ROC DU DOUN generated a net profit of 291 k€ in 2024.
Where is the headquarters of ENGIE PV ROC DU DOUN ?
The headquarters of ENGIE PV ROC DU DOUN is located in MONTPELLIER (34000), in the department Herault.
Where to find the tax return of ENGIE PV ROC DU DOUN ?
The tax return of ENGIE PV ROC DU DOUN 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 ROC DU DOUN operate?
ENGIE PV ROC DU DOUN 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