Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-12-19 (18 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: RENNES (35000), Ille-et-Vilaine
NEXHOS ENERGIES : revenue, balance sheet and financial ratios
NEXHOS ENERGIES is a French company
founded 18 years ago,
specialized in the sector Ingénierie, études techniques.
Based in RENNES (35000),
this company of category ETI
shows in 2022 a revenue of 335 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEXHOS ENERGIES (SIREN 501688360)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
335 292 €
453 898 €
315 329 €
303 114 €
850 001 €
1 444 655 €
5 798 959 €
8 225 393 €
Net income
-3 846 713 €
-3 050 590 €
-1 891 381 €
-844 446 €
-736 904 €
-2 718 909 €
-7 572 939 €
-233 640 €
EBITDA
-44 192 €
52 859 €
82 360 €
15 490 €
-353 317 €
136 001 €
-86 416 €
-98 412 €
Net margin
-1147.3%
-672.1%
-599.8%
-278.6%
-86.7%
-188.2%
-130.6%
-2.8%
Revenue and income statement
In 2022, NEXHOS ENERGIES achieves revenue of 335 k€. Revenue is declining over the period 2015-2022 (CAGR: -36.7%). Significant drop of -26% vs 2021. After deducting consumption (8 k€), gross margin stands at 328 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -44 k€, representing -13.2% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -184%, reducing margin by 24.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3.8 M€ (-1147.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
335 292 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
327 753 €
EBITDA (2022)
?
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
-44 192 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-66 281 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 846 713 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-13.2%
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 -410%. 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 -32%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-409.804%
Financial autonomy (2022)
?
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
-31.591%
Cash flow / Revenue (2022)
?
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
-32.921%
Repayment capacity (2022)
?
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
-119.776
Solvency indicators evolution NEXHOS ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
227.111
-252.578
-398.149
-393.184
-334.587
-236.955
-826.355
-409.804
Financial autonomy
21.567
-50.232
-31.836
-33.076
-41.887
-71.499
-12.803
-31.591
Repayment capacity
-126.367
-1854.759
155.495
-6.1
3192.143
-162.687
-2630.854
-119.776
Cash flow / Revenue
-0.576%
-0.116%
8.584%
-422.891%
2.223%
-38.462%
-0.955%
-32.921%
Sector positioning
Debt ratio
-409.82022
2020
2021
2022
Q1: 0.0
Med: 10.4
Q3: 59.95
Excellent
In 2022, the debt ratio of NEXHOS ENERGIES (-409.80) 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
-31.59%2022
2020
2021
2022
Q1: 10.98%
Med: 36.04%
Q3: 59.81%
Average
In 2022, the financial autonomy of NEXHOS ENERGIES (-31.6%) 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
-119.78 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.01 years
Q3: 1.24 years
Excellent
In 2022, the repayment capacity of NEXHOS ENERGIES (-119.78) 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 22341.55. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
22341.548
Interest coverage (2022)
?
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
-10804.589
Liquidity indicators evolution NEXHOS ENERGIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
290.674
716.111
2546.917
2809.285
4995.286
3794.607
11001.713
22341.548
Interest coverage
-394.849
-8313.112
4850.965
-311.694
9411.11
2671.848
17248.041
-10804.589
Sector positioning
Liquidity ratio
22341.552022
2020
2021
2022
Q1: 148.17
Med: 225.78
Q3: 385.26
Excellent
In 2022, the liquidity ratio of NEXHOS ENERGIES (22341.55) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-10804.59x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.47x
Watch-54 pts over 3 years
In 2022, the interest coverage of NEXHOS ENERGIES (-10804.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 7889 days of revenue, i.e. 7.3 M€ to permanently finance. Notable WCR improvement over the period (-25%), freeing up cash.
Operating WCR (2022)
?
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
7 347 317 €
Customer credit (2022)
?
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
7 j
Supplier credit (2022)
?
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
25 j
Inventory turnover (2022)
?
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 (2022)
?
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
7889 j
WCR and payment terms evolution NEXHOS ENERGIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
9 791 755 €
8 615 339 €
11 762 381 €
13 530 273 €
12 251 671 €
8 682 568 €
7 684 815 €
7 347 317 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
285
93
177
476
1127
453
119
7
Supplier payment term (days)
127
51
85
60
104
211
32
25
Positioning of NEXHOS ENERGIES in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Based on 63 transactions of similar company sales
in 2022,
the value of NEXHOS ENERGIES is estimated at
54 903 €
(range 26 845€ - 95 704€).
The price/revenue ratio is 0.16x
(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 value2022
63 tx
26k€54k€95k€
54 903 €Range: 26 845€ - 95 704€
NAF 5 année 2022
Valuation method used
Revenue Multiple
335 292 €
×
0.16x
=54 904 €
Range: 26 846€ - 95 705€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Ingénierie, études techniques)
Compare NEXHOS ENERGIES with other companies in the same sector:
The headquarters of NEXHOS ENERGIES is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of NEXHOS ENERGIES ?
The tax return of NEXHOS 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 NEXHOS ENERGIES operate?
NEXHOS ENERGIES operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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