Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-12-21 (11 years)Status: ActiveBusiness sector: Commerce d'électricitéLocation: PARIS (75017), Paris
PRIMEO ENERGIE FRANCE : revenue, balance sheet and financial ratios
PRIMEO ENERGIE FRANCE is a French company
founded 11 years ago,
specialized in the sector Commerce d'électricité.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 269.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRIMEO ENERGIE FRANCE (SIREN 808283345)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
269 288 668 €
277 965 278 €
211 382 774 €
75 762 891 €
34 136 777 €
23 545 264 €
7 569 182 €
5 244 819 €
6 537 359 €
Net income
54 591 776 €
54 778 539 €
18 635 761 €
367 557 €
1 204 882 €
880 477 €
-753 432 €
-35 059 €
-992 936 €
EBITDA
30 188 580 €
40 981 965 €
29 704 631 €
3 580 252 €
1 437 520 €
3 028 803 €
-1 533 709 €
-1 470 561 €
-609 953 €
Net margin
20.3%
19.7%
8.8%
0.5%
3.5%
3.7%
-10.0%
-0.7%
-15.2%
Revenue and income statement
In 2024, PRIMEO ENERGIE FRANCE achieves revenue of 269.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +59.2%. Slight decline of -3% vs 2023. After deducting consumption (206.7 M€), gross margin stands at 62.6 M€, i.e. a rate of 23%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 30.2 M€, representing 11.2% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -26%, reducing margin by 3.5 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 54.6 M€, i.e. 20.3% 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
269 288 668 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
62 550 347 €
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
30 188 580 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 182 845 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
54 591 776 €
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
11.2%
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 0%. 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 44%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.4% 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 (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
0.33%
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
44.087%
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
21.38%
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
0.004
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PRIMEO ENERGIE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2597.323
-8650.38
-1035.978
443.731
329.365
183.547
68.301
1.267
0.33
Financial autonomy
-1.739
-0.656
-5.888
8.76
10.846
6.208
30.486
24.69
44.087
Repayment capacity
-10.611
-4.157
-3.61
5.564
9.809
2.326
0.629
0.004
0.004
Cash flow / Revenue
-6.88%
-29.907%
-25.983%
7.437%
3.486%
4.22%
11.54%
20.842%
21.38%
Sector positioning
Debt ratio
0.332024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Good-40 pts over 3 years
In 2024, the debt ratio of PRIMEO ENERGIE FRANCE (0.33) 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
44.09%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Good+11 pts over 3 years
In 2024, the financial autonomy of PRIMEO ENERGIE FRANCE (44.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Good-28 pts over 3 years
In 2024, the repayment capacity of PRIMEO ENERGIE FRANCE (0.00) 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 154.15. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
154.152
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
1.444
Liquidity indicators evolution PRIMEO ENERGIE FRANCE
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
147.876
213.8
154.771
144.446
127.978
75.326
132.434
99.592
154.152
Interest coverage
-5.124
-4.662
-8.967
29.559
1.903
0.893
0.453
0.134
1.444
Sector positioning
Liquidity ratio
154.152024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Good
In 2024, the liquidity ratio of PRIMEO ENERGIE FRANCE (154.15) 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
1.44x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Good
In 2024, the interest coverage of PRIMEO ENERGIE FRANCE (1.4x) 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: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The company must finance 9 days of gap between collections and payments. Overall, WCR represents 104 days of revenue, i.e. 77.8 M€ to permanently finance. Over 2016-2024, WCR increased by +2412%, 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
77 843 275 €
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
73 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
64 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
0 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
104 j
WCR and payment terms evolution PRIMEO ENERGIE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 098 643 €
6 096 892 €
2 081 752 €
4 541 881 €
9 254 480 €
26 370 789 €
20 398 438 €
10 037 326 €
77 843 275 €
Inventory turnover (days)
0
0
16
1
0
0
0
0
0
Customer payment term (days)
253
290
162
105
95
129
29
33
73
Supplier payment term (days)
56
175
129
162
113
186
43
42
64
Positioning of PRIMEO ENERGIE FRANCE in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of PRIMEO ENERGIE FRANCE is estimated at
111 998 083 €
(range 16 449 382€ - 478 084 494€).
With an EBITDA of 30 188 580€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(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
93 tx
16449k€111998k€478084k€
111 998 083 €Range: 16 449 382€ - 478 084 494€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 188 580 €×2.3x
Estimation68 594 819 €
7 717 983€ - 231 355 333€
Revenue Multiple30%
269 288 668 €×0.59x
Estimation158 200 369 €
25 177 389€ - 821 407 898€
Net Income Multiple20%
54 591 776 €×2.8x
Estimation151 202 814 €
25 185 872€ - 579 922 295€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare PRIMEO ENERGIE FRANCE with other companies in the same sector:
Frequently asked questions about PRIMEO ENERGIE FRANCE
What is the revenue of PRIMEO ENERGIE FRANCE ?
The revenue of PRIMEO ENERGIE FRANCE in 2024 is 269.3 M€.
Is PRIMEO ENERGIE FRANCE profitable?
Yes, PRIMEO ENERGIE FRANCE generated a net profit of 54.6 M€ in 2024.
Where is the headquarters of PRIMEO ENERGIE FRANCE ?
The headquarters of PRIMEO ENERGIE FRANCE is located in PARIS (75017), in the department Paris.
Where to find the tax return of PRIMEO ENERGIE FRANCE ?
The tax return of PRIMEO ENERGIE FRANCE 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 PRIMEO ENERGIE FRANCE operate?
PRIMEO ENERGIE FRANCE operates in the sector Commerce d'électricité (NAF code 35.14Z). 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