Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-03-01 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MAUGUIO (34130), Herault
JOSE LARIO ENERGIE : revenue, balance sheet and financial ratios
JOSE LARIO ENERGIE is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in MAUGUIO (34130),
this company of category PME
shows in 2020 a revenue of 26 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JOSE LARIO ENERGIE (SIREN 800654436)
Indicator
2020
2019
2018
2017
2016
Revenue
26 032 €
26 736 €
26 021 €
30 163 €
N/C
Net income
6 144 €
-3 022 €
6 792 €
4 205 €
-6 529 €
EBITDA
19 523 €
11 701 €
21 860 €
26 077 €
-4 107 €
Net margin
23.6%
-11.3%
26.1%
13.9%
N/C
Revenue and income statement
En 2020, JOSE LARIO ENERGIE alcanza unos ingresos de 26 k€. La actividad permanece estable durante el período (TCAC: -4.8%). Ligera caída de -3% vs 2019. Tras deducir el consumo (0 €), el margen bruto se sitúa en 26 k€, es decir, una tasa del 100%. El EBITDA alcanza 20 k€, representando el 75.0% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +31.2 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 6 k€, es decir, el 23.6% de los ingresos.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
26 032 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 032 €
EBITDA (2020)
?
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
19 523 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 749 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 144 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
75.0%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 3916%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 95%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 5.9 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 57.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3916.117%
Financial autonomy (2020)
?
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
95.041%
Cash flow / Revenue (2020)
?
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
57.303%
Repayment capacity (2020)
?
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
5.867
Asset age ratio (2020)
?
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
Debt ratio
-1780.92
-2764.442
30698.249
-6292.424
3916.117
Financial autonomy
104.849
102.486
98.345
99.134
95.041
Repayment capacity
-22.291
10.657
8.25
19.1
5.867
Cash flow / Revenue
None%
43.344%
60.19%
21.51%
57.303%
Sector positioning
Ratio de endeudamiento
3916.122020
2018
2019
2020
Q1: -178.18
Med: 0.22
Q3: 279.45
Average
En 2020, el ratio de endeudamiento de JOSE LARIO ENERGIE (3916.12) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
95.04%2020
2018
2019
2020
Q1: -3.99%
Med: 9.72%
Q3: 55.68%
Excelente
En 2020, el autonomía financiera de JOSE LARIO ENERGIE (95.0%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
5.87 ans2020
2018
2019
2020
Q1: -1.2 ans
Med: 0.7 ans
Q3: 6.97 ans
Average
En 2020, el capacidad de reembolso de JOSE LARIO ENERGIE (5.9 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 16.12. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 21.9x. El resultado de explotación cubre muy ampliamente los gastos financieros.
Liquidity ratio (2020)
?
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
16.122
Interest coverage (2020)
?
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
21.892
Liquidity indicators evolution JOSE LARIO ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
1.507
2.181
2.575
19.393
16.122
Interest coverage
-58.972
49.864
28.024
45.082
21.892
Sector positioning
Ratio de liquidez
16.122020
2018
2019
2020
Q1: 71.44
Med: 269.85
Q3: 849.85
Average
En 2020, el ratio de liquidez de JOSE LARIO ENERGIE (16.12) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
21.89x2020
2018
2019
2020
Q1: -0.12x
Med: 1.79x
Q3: 15.57x
Excelente
En 2020, el cobertura de intereses de JOSE LARIO ENERGIE (21.9x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 100 días. Plazo proveedores: 184 días. Excelente situación: los proveedores financian 84 días del ciclo operativo. El FM es negativo (-680 días): las operaciones generan estructuralmente tesorería.
Operating WCR (2020)
?
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
-49 202 €
Customer credit (2020)
?
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
100 j
Supplier credit (2020)
?
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
184 j
Inventory turnover (2020)
?
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 (2020)
?
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
-680 j
WCR and payment terms evolution JOSE LARIO ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
0 €
-35 474 €
-29 922 €
-41 801 €
-49 202 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
106
100
Supplier payment term (days)
160
166
141
91
184
Positioning of JOSE LARIO ENERGIE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of JOSE LARIO ENERGIE is estimated at
32 561 €
(range 4 554€ - 129 096€).
With an EBITDA of 19 523€, 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 value2020
85 tx
4k€32k€129k€
32 561 €Range: 4 554€ - 129 096€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 523 €×2.4x
Estimation47 239 €
5 184€ - 177 250€
Revenue Multiple30%
26 032 €×0.69x
Estimation18 010 €
3 546€ - 91 394€
Net Income Multiple20%
6 144 €×2.9x
Estimation17 692 €
4 493€ - 65 267€
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 JOSE LARIO ENERGIE with other companies in the same sector:
Frequently asked questions about JOSE LARIO ENERGIE
What is the revenue of JOSE LARIO ENERGIE ?
The revenue of JOSE LARIO ENERGIE in 2020 is 26 k€.
Is JOSE LARIO ENERGIE profitable?
Yes, JOSE LARIO ENERGIE generated a net profit of 6 k€ in 2020.
Where is the headquarters of JOSE LARIO ENERGIE ?
The headquarters of JOSE LARIO ENERGIE is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of JOSE LARIO ENERGIE ?
The tax return of JOSE LARIO ENERGIE 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 JOSE LARIO ENERGIE operate?
JOSE LARIO ENERGIE 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