Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2006-04-06 (20 years)Status: ActiveBusiness sector: Sciage et rabotage du bois, hors imprégnationLocation: MAISONS-ALFORT (94700), Val-de-Marne
ONF - ENERGIE : revenue, balance sheet and financial ratios
ONF - ENERGIE is a French company
founded 20 years ago,
specialized in the sector Sciage et rabotage du bois, hors imprégnation.
Based in MAISONS-ALFORT (94700),
this company of category GE
shows in 2024 a revenue of 37.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ONF - ENERGIE (SIREN 489573048)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
37 127 764 €
35 294 738 €
27 919 574 €
24 658 853 €
27 053 090 €
27 166 023 €
26 727 119 €
27 325 917 €
Net income
2 114 026 €
3 061 983 €
931 461 €
599 547 €
326 581 €
163 400 €
424 000 €
463 228 €
EBITDA
2 866 027 €
3 965 244 €
1 523 610 €
1 139 863 €
1 449 259 €
618 343 €
1 075 612 €
920 858 €
Net margin
5.7%
8.7%
3.3%
2.4%
1.2%
0.6%
1.6%
1.7%
Revenue and income statement
In 2024, ONF - ENERGIE achieves revenue of 37.1 M€. Revenue is growing positively over 8 years (CAGR: +3.9%). Vs 2023: +5%. After deducting consumption (10.7 M€), gross margin stands at 26.4 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.9 M€, representing 7.7% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -28%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 5.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
37 127 764 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 394 278 €
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
2 866 027 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 665 031 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 114 026 €
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
7.7%
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 5%. 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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
4.662%
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
46.565%
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
5.996%
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
0.19
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
2023
2024
Debt ratio
348.245
282.808
180.933
120.013
121.435
79.477
6.538
4.662
Financial autonomy
8.198
10.769
11.792
14.044
17.631
21.367
42.173
46.565
Repayment capacity
7.871
5.866
16.653
4.195
3.266
2.11
0.157
0.19
Cash flow / Revenue
1.794%
2.506%
0.564%
1.776%
3.262%
3.974%
8.932%
5.996%
Sector positioning
Debt ratio
4.662024
2021
2023
2024
Q1: 12.44
Med: 33.52
Q3: 77.38
Excellent-44 pts over 3 years
In 2024, the debt ratio of ONF - ENERGIE (4.66) 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
46.56%2024
2021
2023
2024
Q1: 36.8%
Med: 54.71%
Q3: 68.0%
Average+14 pts over 3 years
In 2024, the financial autonomy of ONF - ENERGIE (46.6%) 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
0.19 years2024
2021
2023
2024
Q1: 0.02 years
Med: 2.22 years
Q3: 5.22 years
Good-30 pts over 3 years
In 2024, the repayment capacity of ONF - ENERGIE (0.19) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 184.03. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
184.026
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
0.269
Liquidity indicators evolution ONF - ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
152.996
167.247
142.752
138.535
159.394
151.672
172.078
184.026
Interest coverage
11.744
8.132
38.915
68.529
8.3
2.083
0.203
0.269
Sector positioning
Liquidity ratio
184.032024
2021
2023
2024
Q1: 198.4
Med: 307.91
Q3: 455.22
Watch
In 2024, the liquidity ratio of ONF - ENERGIE (184.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.27x2024
2021
2023
2024
Q1: 0.05x
Med: 4.79x
Q3: 15.11x
Average-21 pts over 3 years
In 2024, the interest coverage of ONF - ENERGIE (0.3x) 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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 43 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 171 days of revenue, i.e. 17.7 M€ to permanently finance. Over 2016-2024, WCR increased by +40%, requiring additional financing.
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
17 664 648 €
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
69 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
92 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
43 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
171 j
WCR and payment terms evolution ONF - ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
12 599 707 €
11 890 361 €
11 012 834 €
10 816 637 €
11 303 125 €
12 195 828 €
14 524 138 €
17 664 648 €
Inventory turnover (days)
79
72
59
56
73
46
44
43
Customer payment term (days)
68
67
65
70
71
88
79
69
Supplier payment term (days)
105
95
100
103
96
107
94
92
Positioning of ONF - ENERGIE in its sector
Comparison with sector Sciage et rabotage du bois, hors imprégnation
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 2 108 223€ to 7 735 818€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2108k€4188k€7735k€
4 188 157 €Range: 2 108 223€ - 7 735 818€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Sciage et rabotage du bois, hors imprégnation)
Compare ONF - ENERGIE with other companies in the same sector:
Yes, ONF - ENERGIE generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of ONF - ENERGIE ?
The headquarters of ONF - ENERGIE is located in MAISONS-ALFORT (94700), in the department Val-de-Marne.
Where to find the tax return of ONF - ENERGIE ?
The tax return of ONF - 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 ONF - ENERGIE operate?
ONF - ENERGIE operates in the sector Sciage et rabotage du bois, hors imprégnation (NAF code 16.10A). 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