Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-05-25 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
MARGERIAZ ENERGIE : revenue, balance sheet and financial ratios
MARGERIAZ ENERGIE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category GE
shows in 2024 a revenue of 141 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARGERIAZ ENERGIE (SIREN 512847690)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
141 379 €
353 521 €
566 452 €
573 139 €
355 503 €
454 252 €
411 158 €
349 945 €
505 110 €
Net income
-46 619 €
-470 696 €
-50 932 €
24 109 €
-125 517 €
-31 031 €
-119 772 €
-87 272 €
42 962 €
EBITDA
-155 721 €
-355 253 €
59 694 €
176 693 €
35 463 €
128 383 €
46 127 €
94 146 €
81 271 €
Net margin
-33.0%
-133.1%
-9.0%
4.2%
-35.3%
-6.8%
-29.1%
-24.9%
8.5%
Revenue and income statement
In 2024, MARGERIAZ ENERGIE achieves revenue of 141 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.7%). Significant drop of -60% vs 2023. After deducting consumption (48 k€), gross margin stands at 93 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -156 k€, representing -110.1% of revenue. Warning negative scissor effect: despite revenue change (-60%), EBITDA varies by +56%, reducing margin by 9.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -47 k€ (-33.0% 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
141 379 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
93 383 €
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
-155 721 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 425 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-46 619 €
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
-110.1%
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 -118%. 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 -366%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-117.86%
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
-366.332%
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
-32.847%
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
-17.476
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
405.336
1042.059
10898.52
-6646.594
-619.023
-686.237
-400.248
-106.075
-117.86
Financial autonomy
12.087
8.421
0.837
-1.347
-15.436
-14.67
-24.519
-180.183
-366.332
Repayment capacity
13.726
23.468
50.646
10.976
43.746
5.004
15.119
-1.771
-17.476
Cash flow / Revenue
12.811%
16.732%
6.329%
25.246%
5.75%
28.796%
8.005%
-108.775%
-32.847%
Sector positioning
Debt ratio
-117.862024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+14 pts over 3 years
In 2024, the debt ratio of MARGERIAZ ENERGIE (-117.86) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-366.33%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of MARGERIAZ ENERGIE (-366.3%) 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
-17.48 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of MARGERIAZ ENERGIE (-17.48) 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 214.90. 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
214.903
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
-26.03
Liquidity indicators evolution MARGERIAZ ENERGIE
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
123.324
1672.805
873.318
670.937
384.089
970.926
411.736
84.153
214.903
Interest coverage
17.075
27.577
52.897
16.63
45.267
6.919
27.227
-8.448
-26.03
Sector positioning
Liquidity ratio
214.92024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-17 pts over 3 years
In 2024, the liquidity ratio of MARGERIAZ ENERGIE (214.90) 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
-26.03x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-50 pts over 3 years
In 2024, the interest coverage of MARGERIAZ ENERGIE (-26.0x) 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: 119 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The gap of 72 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 117 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 297 days of revenue, i.e. 117 k€ to permanently finance. Notable WCR improvement over the period (-86%), 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
116 788 €
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
119 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
47 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
117 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
297 j
WCR and payment terms evolution MARGERIAZ ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
811 505 €
391 732 €
390 588 €
90 342 €
92 886 €
101 125 €
170 491 €
140 072 €
116 788 €
Inventory turnover (days)
4
10
8
9
15
15
30
43
117
Customer payment term (days)
483
313
260
31
28
26
44
58
119
Supplier payment term (days)
502
36
62
122
135
41
67
95
47
Positioning of MARGERIAZ 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 MARGERIAZ ENERGIE is estimated at
97 811 €
(range 19 256€ - 496 358€).
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
19k€97k€496k€
97 811 €Range: 19 256€ - 496 358€
NAF 5 all-time
Valuation method used
Revenue Multiple
141 379 €
×
0.69x
=97 812 €
Range: 19 256€ - 496 359€
Only this financial indicator is available for this company.
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 MARGERIAZ ENERGIE with other companies in the same sector:
Frequently asked questions about MARGERIAZ ENERGIE
What is the revenue of MARGERIAZ ENERGIE ?
The revenue of MARGERIAZ ENERGIE in 2024 is 141 k€.
Is MARGERIAZ ENERGIE profitable?
MARGERIAZ ENERGIE recorded a net loss in 2024.
Where is the headquarters of MARGERIAZ ENERGIE ?
The headquarters of MARGERIAZ ENERGIE is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of MARGERIAZ ENERGIE ?
The tax return of MARGERIAZ 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 MARGERIAZ ENERGIE operate?
MARGERIAZ 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