Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-12-05 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75008), Paris
INFRAM ENERGY MANAGEMENT SAS : revenue, balance sheet and financial ratios
INFRAM ENERGY MANAGEMENT SAS is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75008),
this company of category PME
shows in 2021 a revenue of 426 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INFRAM ENERGY MANAGEMENT SAS (SIREN 879700185)
Indicator
2021
2020
Revenue
426 333 €
125 990 €
Net income
92 611 €
-168 512 €
EBITDA
93 721 €
-167 332 €
Net margin
21.7%
-133.8%
Revenue and income statement
In 2021, INFRAM ENERGY MANAGEMENT SAS achieves revenue of 426 k€. Vs 2020, growth of +238% (126 k€ -> 426 k€). After deducting consumption (0 €), gross margin stands at 426 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 94 k€, representing 22.0% of revenue. Positive scissor effect: EBITDA margin improves by +154.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 93 k€, i.e. 21.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
426 333 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
426 333 €
EBITDA (2021)
?
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
93 721 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
92 611 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 611 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
22.0%
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 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 21.9% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2021)
?
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
55.086%
Cash flow / Revenue (2021)
?
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
21.941%
Repayment capacity (2021)
?
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 (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution INFRAM ENERGY MANAGEMENT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
Debt ratio
0.0
0.0
Financial autonomy
54.326
55.086
Repayment capacity
0.0
0.0
Cash flow / Revenue
-132.958%
21.941%
Sector positioning
Debt ratio
0.02021
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Excellent
In 2021, the debt ratio of INFRAM ENERGY MANAGEMENT SAS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
55.09%2021
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Good
In 2021, the financial autonomy of INFRAM ENERGY MANAGEMENT SAS (55.1%) 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
0.0 years2021
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Excellent
In 2021, the repayment capacity of INFRAM ENERGY MANAGEMENT SAS (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 219.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
219.302
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution INFRAM ENERGY MANAGEMENT SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
Liquidity ratio
212.573
219.302
Interest coverage
0.0
0.0
Sector positioning
Liquidity ratio
219.32021
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Average
In 2021, the liquidity ratio of INFRAM ENERGY MANAGEMENT SAS (219.30) 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
0.0x2021
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Good
In 2021, the interest coverage of INFRAM ENERGY MANAGEMENT SAS (0.0x) 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: 130 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 107 days. The company must finance 23 days of gap between collections and payments. Overall, WCR represents 28 days of revenue, i.e. 33 k€ to permanently finance.
Operating WCR (2021)
?
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
32 900 €
Customer credit (2021)
?
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
130 j
Supplier credit (2021)
?
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
107 j
Inventory turnover (2021)
?
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 (2021)
?
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
28 j
WCR and payment terms evolution INFRAM ENERGY MANAGEMENT SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
Operating WCR
-86 309 €
32 900 €
Inventory turnover (days)
0
0
Customer payment term (days)
52
130
Supplier payment term (days)
20
107
Positioning of INFRAM ENERGY MANAGEMENT SAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of INFRAM ENERGY MANAGEMENT SAS is estimated at
368 315 €
(range 179 898€ - 772 170€).
With an EBITDA of 93 721€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
65 tx
179k€368k€772k€
368 315 €Range: 179 898€ - 772 170€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
93 721 €×4.6x
Estimation427 121 €
232 594€ - 946 358€
Revenue Multiple30%
426 333 €×0.46x
Estimation195 101 €
61 039€ - 343 546€
Net Income Multiple20%
92 611 €×5.2x
Estimation481 124 €
226 448€ - 979 637€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Activités des sièges sociaux)
Compare INFRAM ENERGY MANAGEMENT SAS with other companies in the same sector:
Frequently asked questions about INFRAM ENERGY MANAGEMENT SAS
What is the revenue of INFRAM ENERGY MANAGEMENT SAS ?
The revenue of INFRAM ENERGY MANAGEMENT SAS in 2021 is 426 k€.
Is INFRAM ENERGY MANAGEMENT SAS profitable?
Yes, INFRAM ENERGY MANAGEMENT SAS generated a net profit of 93 k€ in 2021.
Where is the headquarters of INFRAM ENERGY MANAGEMENT SAS ?
The headquarters of INFRAM ENERGY MANAGEMENT SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of INFRAM ENERGY MANAGEMENT SAS ?
The tax return of INFRAM ENERGY MANAGEMENT SAS 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 INFRAM ENERGY MANAGEMENT SAS operate?
INFRAM ENERGY MANAGEMENT SAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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