GAZELENERGIE GENERATION : revenue, balance sheet and financial ratios
GAZELENERGIE GENERATION is a French company
founded 20 years ago,
specialized in the sector Commerce d'électricité.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 279.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GAZELENERGIE GENERATION (SIREN 399361468)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
279 716 153 €
429 014 273 €
613 333 506 €
203 523 929 €
207 707 016 €
1 224 391 859 €
1 440 996 908 €
714 781 110 €
548 924 416 €
Net income
24 813 534 €
25 513 762 €
354 969 170 €
57 693 776 €
-91 993 380 €
155 718 710 €
-308 853 592 €
-28 626 631 €
-201 515 230 €
EBITDA
7 623 633 €
1 093 687 €
159 559 184 €
-103 925 528 €
-69 742 600 €
-157 815 581 €
-121 960 485 €
-26 632 045 €
1 860 009 €
Net margin
8.9%
5.9%
57.9%
28.3%
-44.3%
12.7%
-21.4%
-4.0%
-36.7%
Revenue and income statement
In 2024, GAZELENERGIE GENERATION achieves revenue of 279.7 M€. Revenue is declining over the period 2016-2024 (CAGR: -8.1%). Significant drop of -35% vs 2023. After deducting consumption (132.4 M€), gross margin stands at 147.4 M€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7.6 M€, representing 2.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24.8 M€, i.e. 8.9% 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
279 716 153 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
147 351 912 €
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
7 623 633 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
32 960 888 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 813 534 €
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
2.7%
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 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 23.1% 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
0.043%
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
12.699%
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
23.128%
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
0.0
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1.902
-1.531
-0.003
-0.002
-0.002
-0.002
0.036
0.0
0.043
Financial autonomy
-88.089
-89.373
-126.433
-137.25
-472.279
-302.671
4.956
11.009
12.699
Repayment capacity
9.841
-0.23
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
0.183%
-5.187%
-6.392%
-2.54%
-31.63%
-43.416%
22.509%
12.115%
23.128%
Sector positioning
Debt ratio
0.042024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Good
In 2024, the debt ratio of GAZELENERGIE GENERATION (0.04) 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
12.7%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Average+14 pts over 3 years
In 2024, the financial autonomy of GAZELENERGIE GENERATION (12.7%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Excellent-23 pts over 3 years
In 2024, the repayment capacity of GAZELENERGIE GENERATION (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 244.26. 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 8.0x. 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
244.256
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
46.746
42.795
51.663
25.626
19.954
28.198
130.929
191.263
244.256
Interest coverage
73.389
-15.21
0.0
-1.007
-1.158
-0.568
1.189
231.388
8.013
Sector positioning
Liquidity ratio
244.262024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Good+16 pts over 3 years
In 2024, the liquidity ratio of GAZELENERGIE GENERATION (244.26) 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
8.01x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Excellent+16 pts over 3 years
In 2024, the interest coverage of GAZELENERGIE GENERATION (8.0x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 72 days of the operating cycle (retail model). Inventory turnover is 113 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 319 days of revenue, i.e. 248.0 M€ to permanently finance. Over 2016-2024, WCR increased by +170%, requiring additional financing.
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
247 993 544 €
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
32 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
104 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
113 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
319 j
WCR and payment terms evolution GAZELENERGIE GENERATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-352 135 013 €
-441 884 830 €
-214 996 739 €
-622 762 431 €
-444 237 535 €
-415 418 797 €
238 402 734 €
220 770 745 €
247 993 544 €
Inventory turnover (days)
48
43
24
35
121
133
120
90
113
Customer payment term (days)
88
67
89
14
67
129
109
31
32
Supplier payment term (days)
98
57
96
20
62
138
95
109
104
Positioning of GAZELENERGIE GENERATION in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of GAZELENERGIE GENERATION is estimated at
71 704 334 €
(range 11 109 761€ - 337 895 199€).
With an EBITDA of 7 623 633€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(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
93 tx
11109k€71704k€337895k€
71 704 334 €Range: 11 109 761€ - 337 895 199€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 623 633 €×2.3x
Estimation17 322 502 €
1 949 051€ - 58 425 012€
Revenue Multiple30%
279 716 153 €×0.59x
Estimation164 326 256 €
26 152 317€ - 853 214 726€
Net Income Multiple20%
24 813 534 €×2.8x
Estimation68 726 032 €
11 447 704€ - 263 591 380€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare GAZELENERGIE GENERATION with other companies in the same sector:
Frequently asked questions about GAZELENERGIE GENERATION
What is the revenue of GAZELENERGIE GENERATION ?
The revenue of GAZELENERGIE GENERATION in 2024 is 279.7 M€.
Is GAZELENERGIE GENERATION profitable?
Yes, GAZELENERGIE GENERATION generated a net profit of 24.8 M€ in 2024.
Where is the headquarters of GAZELENERGIE GENERATION ?
The headquarters of GAZELENERGIE GENERATION is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of GAZELENERGIE GENERATION ?
The tax return of GAZELENERGIE GENERATION 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 GAZELENERGIE GENERATION operate?
GAZELENERGIE GENERATION operates in the sector Commerce d'électricité (NAF code 35.14Z). 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