Employees: NN (None)Legal category: 5202Size: ETICreation date: 2008-07-21 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LEZENNES (59260), Nord
GREEN YELLOW ALBI : revenue, balance sheet and financial ratios
GREEN YELLOW ALBI is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in LEZENNES (59260),
this company of category ETI
shows in 2024 a revenue of 920 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GREEN YELLOW ALBI (SIREN 505389171)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
919 629 €
933 772 €
N/C
807 072 €
854 556 €
850 389 €
803 790 €
803 769 €
764 670 €
Net income
560 492 €
564 016 €
468 205 €
395 606 €
387 254 €
346 875 €
363 654 €
353 531 €
-690 192 €
EBITDA
773 015 €
800 739 €
N/C
665 397 €
706 027 €
690 563 €
640 782 €
658 139 €
590 169 €
Net margin
60.9%
60.4%
N/C
49.0%
45.3%
40.8%
45.2%
44.0%
-90.3%
Revenue and income statement
In 2024, GREEN YELLOW ALBI achieves revenue of 920 k€. Revenue is growing positively over 9 years (CAGR: +2.3%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 920 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 773 k€, representing 84.1% 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 560 k€, i.e. 60.9% 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
919 629 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
919 629 €
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
773 015 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
528 826 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
560 492 €
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
84.1%
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 126%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 5.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 77.0% 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
126.037%
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
44.028%
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
76.966%
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
5.446
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
-6161.92
2194.335
886.963
556.957
378.468
279.001
216.828
163.814
126.037
Financial autonomy
-1.63
4.323
10.045
15.082
20.754
26.187
31.356
37.718
44.028
Repayment capacity
-19.006
10.101
9.661
9.81
8.766
8.261
None
5.958
5.446
Cash flow / Revenue
-48.432%
81.306%
78.997%
69.106%
70.324%
72.517%
None%
76.4%
76.966%
Sector positioning
Debt ratio
126.042024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of GREEN YELLOW ALBI (126.04) 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
44.03%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of GREEN YELLOW ALBI (44.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
5.45 years2024
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of GREEN YELLOW ALBI (5.45) 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 15329.98. 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 11.3x. 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
15329.982
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
11.34
Liquidity indicators evolution GREEN YELLOW ALBI
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
3799.978
5909.381
5986.249
5964.729
8251.617
8099.236
9973.668
0.0
15329.982
Interest coverage
179.033
23.32
22.462
19.233
17.244
16.703
None
12.032
11.34
Sector positioning
Liquidity ratio
15329.982024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of GREEN YELLOW ALBI (15329.98) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
11.34x2024
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of GREEN YELLOW ALBI (11.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Overall, WCR represents 1752 days of revenue, i.e. 4.5 M€ to permanently finance. Over 2016-2024, WCR increased by +97%, 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
4 475 145 €
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
8 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
79 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
1752 j
WCR and payment terms evolution GREEN YELLOW ALBI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 268 829 €
2 430 814 €
2 579 756 €
2 810 604 €
2 928 957 €
3 138 574 €
0 €
-813 652 €
4 475 145 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
8
6
7
7
6
10
0
0
8
Supplier payment term (days)
90
111
122
147
121
123
0
89
79
Positioning of GREEN YELLOW ALBI in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of GREEN YELLOW ALBI is estimated at
1 448 894 €
(range 222 168€ - 5 668 527€).
With an EBITDA of 773 015€, 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
222k€1448k€5668k€
1 448 894 €Range: 222 168€ - 5 668 527€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
773 015 €×2.4x
Estimation1 870 442 €
205 249€ - 7 018 236€
Revenue Multiple30%
919 629 €×0.69x
Estimation636 237 €
125 257€ - 3 228 668€
Net Income Multiple20%
560 492 €×2.9x
Estimation1 614 014 €
409 835€ - 5 954 043€
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 GREEN YELLOW ALBI with other companies in the same sector:
Frequently asked questions about GREEN YELLOW ALBI
What is the revenue of GREEN YELLOW ALBI ?
The revenue of GREEN YELLOW ALBI in 2024 is 920 k€.
Is GREEN YELLOW ALBI profitable?
Yes, GREEN YELLOW ALBI generated a net profit of 560 k€ in 2024.
Where is the headquarters of GREEN YELLOW ALBI ?
The headquarters of GREEN YELLOW ALBI is located in LEZENNES (59260), in the department Nord.
Where to find the tax return of GREEN YELLOW ALBI ?
The tax return of GREEN YELLOW ALBI 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 GREEN YELLOW ALBI operate?
GREEN YELLOW ALBI 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