Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-12-04 (29 years)Status: ActiveBusiness sector: Réparation d'équipements électriquesLocation: CRECY-LA-CHAPELLE (77580), Seine-et-Marne
GENINDUS ENERNOV : revenue, balance sheet and financial ratios
GENINDUS ENERNOV is a French company
founded 29 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in CRECY-LA-CHAPELLE (77580),
this company of category PME
shows in 2024 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GENINDUS ENERNOV (SIREN 410361737)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 053 116 €
3 116 925 €
3 486 988 €
2 637 853 €
2 565 124 €
2 528 019 €
2 555 231 €
2 360 950 €
2 262 236 €
Net income
128 611 €
134 758 €
103 400 €
64 501 €
104 786 €
53 201 €
3 815 €
20 111 €
1 503 €
EBITDA
234 601 €
227 779 €
143 243 €
90 778 €
159 318 €
84 071 €
36 151 €
31 904 €
-10 978 €
Net margin
4.2%
4.3%
3.0%
2.4%
4.1%
2.1%
0.1%
0.9%
0.1%
Revenue and income statement
In 2024, GENINDUS ENERNOV achieves revenue of 3.1 M€. Revenue is growing positively over 9 years (CAGR: +3.8%). Slight decline of -2% vs 2023. After deducting consumption (818 k€), gross margin stands at 2.2 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 235 k€, representing 7.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 129 k€, i.e. 4.2% 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
3 053 116 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 234 956 €
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
234 601 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
169 662 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
128 611 €
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
7.7%
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 3%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
2.72%
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
59.923%
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
6.364%
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
0.181
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
14.897
10.812
1.914
1.608
1.4
1.562
1.356
3.579
2.72
Financial autonomy
47.887
44.603
44.321
49.436
56.254
54.277
43.024
52.963
59.923
Repayment capacity
-9.852
1.718
0.714
0.254
0.102
0.194
0.126
0.483
0.181
Cash flow / Revenue
-0.472%
1.471%
0.772%
1.913%
4.685%
2.818%
3.09%
2.791%
6.364%
Sector positioning
Debt ratio
2.722024
2022
2023
2024
Q1: 1.55
Med: 12.48
Q3: 42.35
Good
In 2024, the debt ratio of GENINDUS ENERNOV (2.72) 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
59.92%2024
2022
2023
2024
Q1: 28.56%
Med: 46.11%
Q3: 62.28%
Good+23 pts over 3 years
In 2024, the financial autonomy of GENINDUS ENERNOV (59.9%) 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
0.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.27 years
Q3: 1.2 years
Good+5 pts over 3 years
In 2024, the repayment capacity of GENINDUS ENERNOV (0.18) 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 225.56. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
225.561
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
0.335
Liquidity indicators evolution GENINDUS ENERNOV
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
195.116
162.775
153.409
167.74
189.294
188.858
152.877
185.182
225.561
Interest coverage
-1.913
0.514
0.188
0.002
0.0
0.0
0.0
0.022
0.335
Sector positioning
Liquidity ratio
225.562024
2022
2023
2024
Q1: 165.12
Med: 227.22
Q3: 307.62
Average+26 pts over 3 years
In 2024, the liquidity ratio of GENINDUS ENERNOV (225.56) 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
0.34x2024
2022
2023
2024
Q1: 0.0x
Med: 0.62x
Q3: 5.68x
Average+13 pts over 3 years
In 2024, the interest coverage of GENINDUS ENERNOV (0.3x) 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: 80 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 75 days of revenue, i.e. 636 k€ to permanently finance.
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
636 330 €
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
80 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
83 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
9 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
75 j
WCR and payment terms evolution GENINDUS ENERNOV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
639 421 €
774 321 €
872 407 €
708 528 €
585 387 €
601 958 €
1 154 681 €
805 476 €
636 330 €
Inventory turnover (days)
24
24
18
16
15
15
10
8
9
Customer payment term (days)
103
119
122
108
93
89
108
90
80
Supplier payment term (days)
74
105
113
92
76
85
144
101
83
Positioning of GENINDUS ENERNOV in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of GENINDUS ENERNOV is estimated at
596 587 €
(range 243 304€ - 1 311 540€).
With an EBITDA of 234 601€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.28x
(conservative valuation).
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.
Estimated enterprise value2024
197 transactions
243k€596k€1311k€
596 587 €Range: 243 304€ - 1 311 540€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
234 601 €×2.4x
Estimation567 270 €
180 663€ - 1 419 313€
Revenue Multiple30%
3 053 116 €×0.28x
Estimation870 012 €
436 977€ - 1 552 418€
Net Income Multiple20%
128 611 €×2.0x
Estimation259 744 €
109 397€ - 680 792€
How is this estimate calculated?
This estimate is based on the analysis of 197 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 (Réparation d'équipements électriques)
Compare GENINDUS ENERNOV with other companies in the same sector:
The revenue of GENINDUS ENERNOV in 2024 is 3.1 M€.
Is GENINDUS ENERNOV profitable?
Yes, GENINDUS ENERNOV generated a net profit of 129 k€ in 2024.
Where is the headquarters of GENINDUS ENERNOV ?
The headquarters of GENINDUS ENERNOV is located in CRECY-LA-CHAPELLE (77580), in the department Seine-et-Marne.
Where to find the tax return of GENINDUS ENERNOV ?
The tax return of GENINDUS ENERNOV 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 GENINDUS ENERNOV operate?
GENINDUS ENERNOV operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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