Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2005-10-25 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEGLES (33130), Gironde
LA PLANCHE ENERGIES : revenue, balance sheet and financial ratios
LA PLANCHE ENERGIES is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in BEGLES (33130),
this company of category ETI
shows in 2023 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA PLANCHE ENERGIES (SIREN 484739743)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 242 889 €
4 711 801 €
1 844 317 €
2 254 995 €
1 808 094 €
1 859 399 €
1 630 346 €
1 654 388 €
Net income
1 505 824 €
1 178 121 €
929 953 €
1 253 474 €
879 450 €
950 995 €
-834 341 €
563 111 €
EBITDA
1 803 270 €
1 533 676 €
1 267 325 €
1 653 528 €
1 257 509 €
1 351 459 €
1 062 497 €
1 182 558 €
Net margin
28.7%
25.0%
50.4%
55.6%
48.6%
51.1%
-51.2%
34.0%
Revenue and income statement
In 2023, LA PLANCHE ENERGIES achieves revenue of 5.2 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +17.9%. Vs 2022, growth of +11% (4.7 M€ -> 5.2 M€). After deducting consumption (0 €), gross margin stands at 5.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.8 M€, representing 34.4% 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 1.5 M€, i.e. 28.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 242 889 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 242 889 €
EBITDA (2023)
?
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
1 803 270 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 231 392 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 505 824 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
34.4%
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 10354%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 29.6% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10354.442%
Financial autonomy (2023)
?
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
0.759%
Cash flow / Revenue (2023)
?
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
29.551%
Repayment capacity (2023)
?
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
7.502
Asset age ratio (2023)
?
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
Debt ratio
-651.19
-359.506
-383.288
-404.25
-571.92
-736.59
-1314.951
10354.442
Financial autonomy
-17.089
-36.882
-33.791
-30.958
-20.291
-14.809
-6.302
0.759
Repayment capacity
15.865
-14.928
10.991
10.97
8.114
10.863
8.812
7.502
Cash flow / Revenue
42.393%
-50.425%
56.105%
53.817%
59.888%
55.687%
27.383%
29.551%
Sector positioning
Debt ratio
10354.442023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Watch+50 pts over 3 years
In 2023, the debt ratio of LA PLANCHE ENERGIES (10354.44) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.76%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average+14 pts over 3 years
In 2023, the financial autonomy of LA PLANCHE ENERGIES (0.8%) 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
7.5 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of LA PLANCHE ENERGIES (7.50) 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 388.53. 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 12.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
388.532
Interest coverage (2023)
?
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
12.542
Liquidity indicators evolution LA PLANCHE ENERGIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
139.86
1002.78
1273.74
748.08
2534.791
1495.445
295.298
388.532
Interest coverage
41.168
178.447
23.257
23.186
16.546
20.311
15.765
12.542
Sector positioning
Liquidity ratio
388.532023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Good-20 pts over 3 years
In 2023, the liquidity ratio of LA PLANCHE ENERGIES (388.53) 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
12.54x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-6 pts over 3 years
In 2023, the interest coverage of LA PLANCHE ENERGIES (12.5x) 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: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. The company must finance 11 days of gap between collections and payments. Overall, WCR represents 300 days of revenue, i.e. 4.4 M€ to permanently finance. Over 2016-2023, WCR increased by +161%, requiring additional financing.
Operating WCR (2023)
?
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
4 363 604 €
Customer credit (2023)
?
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
121 j
Supplier credit (2023)
?
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
110 j
Inventory turnover (2023)
?
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 (2023)
?
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
300 j
WCR and payment terms evolution LA PLANCHE ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-7 197 663 €
-5 746 725 €
-4 796 134 €
-4 039 589 €
-1 918 685 €
27 739 €
688 347 €
4 363 604 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
67
68
43
38
46
40
150
121
Supplier payment term (days)
239
84
64
163
84
199
185
110
Positioning of LA PLANCHE 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 LA PLANCHE ENERGIES is estimated at
4 137 078 €
(range 673 843€ - 16 907 301€).
With an EBITDA of 1 803 270€, 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 value2023
85 tx
673k€4137k€16907k€
4 137 078 €Range: 673 843€ - 16 907 301€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 803 270 €×2.4x
Estimation4 363 320 €
478 800€ - 16 371 964€
Revenue Multiple30%
5 242 889 €×0.69x
Estimation3 627 243 €
714 101€ - 18 406 933€
Net Income Multiple20%
1 505 824 €×2.9x
Estimation4 336 228 €
1 101 068€ - 15 996 199€
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 LA PLANCHE ENERGIES with other companies in the same sector:
Frequently asked questions about LA PLANCHE ENERGIES
What is the revenue of LA PLANCHE ENERGIES ?
The revenue of LA PLANCHE ENERGIES in 2023 is 5.2 M€.
Is LA PLANCHE ENERGIES profitable?
Yes, LA PLANCHE ENERGIES generated a net profit of 1.5 M€ in 2023.
Where is the headquarters of LA PLANCHE ENERGIES ?
The headquarters of LA PLANCHE ENERGIES is located in BEGLES (33130), in the department Gironde.
Where to find the tax return of LA PLANCHE ENERGIES ?
The tax return of LA PLANCHE 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 LA PLANCHE ENERGIES operate?
LA PLANCHE 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