Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2006-01-02 (20 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: RUEIL-MALMAISON (92500), Hauts-de-Seine
HOLDING DREAM ENERGY : revenue, balance sheet and financial ratios
HOLDING DREAM ENERGY is a French company
founded 20 years ago,
specialized in the sector Ingénierie, études techniques.
Based in RUEIL-MALMAISON (92500),
this company of category ETI
shows in 2024 a revenue of 250 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOLDING DREAM ENERGY (SIREN 488423427)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
250 414 €
336 476 €
143 390 €
86 425 €
84 184 €
117 719 €
49 768 €
98 093 €
66 546 €
Net income
1 020 519 €
-373 534 €
-127 426 €
-135 139 €
-86 467 €
-77 328 €
-89 532 €
-98 317 €
-154 146 €
EBITDA
-799 282 €
-180 719 €
-41 285 €
-9 384 €
-24 186 €
-22 212 €
-30 877 €
-50 687 €
-94 979 €
Net margin
407.5%
-111.0%
-88.9%
-156.4%
-102.7%
-65.7%
-179.9%
-100.2%
-231.6%
Revenue and income statement
In 2024, HOLDING DREAM ENERGY achieves revenue of 250 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.0%. Significant drop of -26% vs 2023. After deducting consumption (0 €), gross margin stands at 250 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 -799 k€, representing -319.2% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -342%, reducing margin by 265.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.0 M€, i.e. 407.5% 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
250 414 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
250 414 €
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
-799 282 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-799 352 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 020 519 €
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
-319.2%
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 215%. 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 30%. The balance between equity and debt is satisfactory.
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
215.245%
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
29.95%
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
-447.714%
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
-22.663
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 HOLDING DREAM ENERGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-4728.285
241.217
200.467
194.744
280.117
389.686
123.632
209.188
215.245
Financial autonomy
-2.134
29.041
33.042
33.321
25.619
20.158
44.033
31.678
29.95
Repayment capacity
-46.92
-58.773
-78.511
-87.293
-114.826
-127.833
-169.202
-73.85
-22.663
Cash flow / Revenue
-223.27%
-94.55%
-168.707%
-60.957%
-90.989%
-107.476%
-57.086%
-91.713%
-447.714%
Sector positioning
Debt ratio
215.252024
2022
2023
2024
Q1: 0.0
Med: 8.32
Q3: 42.94
Average
In 2024, the debt ratio of HOLDING DREAM ENERGY (215.25) 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
29.95%2024
2022
2023
2024
Q1: 11.42%
Med: 37.88%
Q3: 61.37%
Average-16 pts over 3 years
In 2024, the financial autonomy of HOLDING DREAM ENERGY (29.9%) 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
-22.66 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Excellent
In 2024, the repayment capacity of HOLDING DREAM ENERGY (-22.66) 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 53.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
53.07
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
-247.177
Liquidity indicators evolution HOLDING DREAM ENERGY
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
1715.176
1215.248
195.89
102.828
77.682
13.802
56.934
83.214
53.07
Interest coverage
-105.616
-250.382
-338.615
-450.981
-379.641
-1504.316
-473.271
-587.97
-247.177
Sector positioning
Liquidity ratio
53.072024
2022
2023
2024
Q1: 149.17
Med: 230.27
Q3: 405.7
Watch
In 2024, the liquidity ratio of HOLDING DREAM ENERGY (53.07) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-247.18x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Average
In 2024, the interest coverage of HOLDING DREAM ENERGY (-247.2x) 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: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 657 days. Excellent situation: suppliers finance 297 days of the operating cycle (retail model). Overall, WCR represents 2824 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2016-2024, WCR increased by +3130%, 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
1 964 528 €
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
360 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
657 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
2824 j
WCR and payment terms evolution HOLDING DREAM ENERGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
60 827 €
621 750 €
66 300 €
131 640 €
113 530 €
-255 173 €
-133 804 €
443 933 €
1 964 528 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
276
156
353
345
360
0
360
360
360
Supplier payment term (days)
142
123
233
323
845
16
250
252
657
Positioning of HOLDING DREAM ENERGY in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 94 036€ to 874 970€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
94k€358k€874k€
358 723 €Range: 94 036€ - 874 970€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare HOLDING DREAM ENERGY with other companies in the same sector:
Frequently asked questions about HOLDING DREAM ENERGY
What is the revenue of HOLDING DREAM ENERGY ?
The revenue of HOLDING DREAM ENERGY in 2024 is 250 k€.
Is HOLDING DREAM ENERGY profitable?
Yes, HOLDING DREAM ENERGY generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of HOLDING DREAM ENERGY ?
The headquarters of HOLDING DREAM ENERGY is located in RUEIL-MALMAISON (92500), in the department Hauts-de-Seine.
Where to find the tax return of HOLDING DREAM ENERGY ?
The tax return of HOLDING DREAM ENERGY 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 HOLDING DREAM ENERGY operate?
HOLDING DREAM ENERGY operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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