Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-08 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: CLICHY (92110), Hauts-de-Seine
RWE OPERATIONS FRANCE : revenue, balance sheet and financial ratios
RWE OPERATIONS FRANCE is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in CLICHY (92110),
this company of category PME
shows in 2024 a revenue of 15.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RWE OPERATIONS FRANCE (SIREN 801988312)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
15 467 017 €
22 205 003 €
2 716 479 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
-6 926 932 €
-1 414 067 €
319 438 €
-121 005 €
-37 122 €
-38 344 €
-34 824 €
-26 284 €
-9 525 €
EBITDA
10 026 642 €
17 668 229 €
2 258 145 €
-12 362 €
-3 440 €
-3 615 €
-2 505 €
-1 837 €
-2 542 €
Net margin
-44.8%
-6.4%
11.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, RWE OPERATIONS FRANCE achieves revenue of 15.5 M€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +138.6%. Significant drop of -30% vs 2023. After deducting consumption (0 €), gross margin stands at 15.5 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 10.0 M€, representing 64.8% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -43%, reducing margin by 14.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -6.9 M€ (-44.8% 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
15 467 017 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 467 017 €
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
10 026 642 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 063 984 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 926 932 €
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
64.8%
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 6715%. 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 58.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 17.6% 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 (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
6714.886%
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
1.417%
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
17.553%
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
58.021
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 RWE OPERATIONS 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
0.0
0.0
0.0
0.0
0.0
-8842.561
2495.648
3257.649
6714.886
Financial autonomy
7.233
-0.507
-8.393
-17.155
-14.488
-0.855
3.385
2.69
1.417
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-170.664
11.244
16.439
58.021
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
68.055%
45.664%
17.553%
Sector positioning
Debt ratio
6714.892024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of RWE OPERATIONS FRANCE (6714.89) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
1.42%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+9 pts over 3 years
In 2024, the financial autonomy of RWE OPERATIONS FRANCE (1.4%) 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
58.02 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch
In 2024, the repayment capacity of RWE OPERATIONS FRANCE (58.02) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 398.89. 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 69.1x. Operating income very largely covers interest expenses: high safety margin.
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
398.895
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
69.144
Liquidity indicators evolution RWE OPERATIONS 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
19.585
13.145
15.665
14.163
22.935
75.867
35.815
203.442
398.895
Interest coverage
-274.666
-1330.866
-1290.14
-960.664
-979.099
-165.192
8.698
34.431
69.144
Sector positioning
Liquidity ratio
398.892024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+34 pts over 3 years
In 2024, the liquidity ratio of RWE OPERATIONS FRANCE (398.89) 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
69.14x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+11 pts over 3 years
In 2024, the interest coverage of RWE OPERATIONS FRANCE (69.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Excellent situation: suppliers finance 33 days of the operating cycle (retail model). WCR is negative (-0 days): operations structurally generate 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
-15 622 €
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
59 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
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
0 j
WCR and payment terms evolution RWE OPERATIONS 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
0 €
0 €
0 €
0 €
0 €
0 €
-2 269 292 €
20 501 213 €
-15 622 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
78
27
59
Supplier payment term (days)
219
228
187
256
11886
352
76
897
92
Positioning of RWE OPERATIONS FRANCE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of RWE OPERATIONS FRANCE is estimated at
19 175 997 €
(range 2 453 905€ - 77 258 510€).
With an EBITDA of 10 026 642€, 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 value2024
85 tx
2453k€19175k€77258k€
19 175 997 €Range: 2 453 905€ - 77 258 510€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 026 642 €×2.4x
Estimation24 261 171 €
2 662 250€ - 91 032 304€
Revenue Multiple30%
15 467 017 €×0.69x
Estimation10 700 708 €
2 106 665€ - 54 302 189€
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 RWE OPERATIONS FRANCE with other companies in the same sector:
Frequently asked questions about RWE OPERATIONS FRANCE
What is the revenue of RWE OPERATIONS FRANCE ?
The revenue of RWE OPERATIONS FRANCE in 2024 is 15.5 M€.
Is RWE OPERATIONS FRANCE profitable?
RWE OPERATIONS FRANCE recorded a net loss in 2024.
Where is the headquarters of RWE OPERATIONS FRANCE ?
The headquarters of RWE OPERATIONS FRANCE is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of RWE OPERATIONS FRANCE ?
The tax return of RWE OPERATIONS 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 RWE OPERATIONS FRANCE operate?
RWE OPERATIONS FRANCE 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