Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-10-25 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: RETHEL (08300), Ardennes
JAZENEUIL ENERGIES : revenue, balance sheet and financial ratios
JAZENEUIL ENERGIES is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in RETHEL (08300),
this company of category ETI
shows in 2024 a revenue of 520 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JAZENEUIL ENERGIES (SIREN 484739271)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
520 325 €
891 688 €
1 759 517 €
-2 552 €
402 286 €
517 471 €
1 326 515 €
6 224 384 €
Net income
-211 925 €
135 131 €
1 240 570 €
-118 180 €
-112 474 €
-406 932 €
20 345 344 €
2 591 343 €
EBITDA
279 422 €
668 185 €
1 426 192 €
-57 492 €
-88 456 €
52 833 €
995 883 €
3 940 883 €
Net margin
-40.7%
15.2%
70.5%
4630.9%
-28.0%
-78.6%
1533.7%
41.6%
Revenue and income statement
In 2024, JAZENEUIL ENERGIES achieves revenue of 520 k€. Revenue is declining over the period 2017-2024 (CAGR: -29.9%). Significant drop of -42% vs 2023. After deducting consumption (0 €), gross margin stands at 520 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 279 k€, representing 53.7% of revenue. Warning negative scissor effect: despite revenue change (-42%), EBITDA varies by -58%, reducing margin by 21.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -212 k€ (-40.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
520 325 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
520 325 €
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
279 422 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
45 755 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-211 925 €
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
53.7%
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 302%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 18.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 34.5% 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
302.044%
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
24.073%
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
34.528%
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
18.369
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
145.827
0.006
33.285
35.208
0.006
42.125
305.289
302.044
Financial autonomy
33.324
91.911
68.562
62.323
90.09
65.732
24.027
24.073
Repayment capacity
1.543
0.0
13.04
-12.961
0.0
1.33
6.163
18.369
Cash flow / Revenue
41.57%
-0.474%
13.45%
-17.653%
18021.473%
68.616%
63.695%
34.528%
Sector positioning
Debt ratio
302.042024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+20 pts over 3 years
In 2024, the debt ratio of JAZENEUIL ENERGIES (302.04) 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
24.07%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good-10 pts over 3 years
In 2024, the financial autonomy of JAZENEUIL ENERGIES (24.1%) 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
18.37 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average+20 pts over 3 years
In 2024, the repayment capacity of JAZENEUIL ENERGIES (18.37) 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 694.60. 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 35.7x. 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
694.603
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
35.674
Liquidity indicators evolution JAZENEUIL ENERGIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
324.143
1014.092
927.015
635.579
448.318
407.009
1139.61
694.603
Interest coverage
1.927
2.007
14.228
-12.304
-22.582
1.073
6.734
35.674
Sector positioning
Liquidity ratio
694.62024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+8 pts over 3 years
In 2024, the liquidity ratio of JAZENEUIL ENERGIES (694.60) 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
35.67x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+24 pts over 3 years
In 2024, the interest coverage of JAZENEUIL ENERGIES (35.7x) 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: 130 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. The gap of 56 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-109 days): operations structurally generate cash. Notable WCR improvement over the period (-57%), freeing up cash.
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
-157 752 €
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
130 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
74 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
-109 j
WCR and payment terms evolution JAZENEUIL ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-100 337 €
1 794 470 €
2 308 655 €
2 896 684 €
69 527 €
741 214 €
71 995 €
-157 752 €
Inventory turnover (days)
0
55
243
486
-31879
0
0
0
Customer payment term (days)
47
29
11
224
-911
68
59
130
Supplier payment term (days)
63
59
138
143
199
72
48
74
Positioning of JAZENEUIL ENERGIES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of JAZENEUIL ENERGIES is estimated at
557 561 €
(range 72 945€ - 2 270 593€).
With an EBITDA of 279 422€, 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
72k€557k€2270k€
557 561 €Range: 72 945€ - 2 270 593€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
279 422 €×2.4x
Estimation676 109 €
74 191€ - 2 536 884€
Revenue Multiple30%
520 325 €×0.69x
Estimation359 982 €
70 870€ - 1 826 777€
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 JAZENEUIL ENERGIES with other companies in the same sector:
Frequently asked questions about JAZENEUIL ENERGIES
What is the revenue of JAZENEUIL ENERGIES ?
The revenue of JAZENEUIL ENERGIES in 2024 is 520 k€.
Is JAZENEUIL ENERGIES profitable?
JAZENEUIL ENERGIES recorded a net loss in 2024.
Where is the headquarters of JAZENEUIL ENERGIES ?
The headquarters of JAZENEUIL ENERGIES is located in RETHEL (08300), in the department Ardennes.
Where to find the tax return of JAZENEUIL ENERGIES ?
The tax return of JAZENEUIL ENERGIES 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 JAZENEUIL ENERGIES operate?
JAZENEUIL ENERGIES 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