Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-04-10 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75013), Paris
SOCIETE D'ELECTRICITE DU NORD : revenue, balance sheet and financial ratios
SOCIETE D'ELECTRICITE DU NORD is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75013),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE D'ELECTRICITE DU NORD (SIREN 497984880)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 118 233 €
2 509 823 €
2 012 529 €
1 966 056 €
2 577 572 €
2 193 757 €
2 023 504 €
1 985 351 €
2 051 088 €
Net income
281 004 €
400 699 €
-704 913 €
-25 555 €
614 469 €
188 176 €
17 954 €
-898 722 €
-306 170 €
EBITDA
1 379 888 €
1 805 936 €
1 418 752 €
1 257 965 €
1 924 262 €
1 526 106 €
1 377 844 €
1 318 942 €
1 328 850 €
Net margin
13.3%
16.0%
-35.0%
-1.3%
23.8%
8.6%
0.9%
-45.3%
-14.9%
Revenue and income statement
In 2024, SOCIETE D'ELECTRICITE DU NORD achieves revenue of 2.1 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). Significant drop of -16% vs 2023. After deducting consumption (0 €), gross margin stands at 2.1 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 1.4 M€, representing 65.1% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -24%, reducing margin by 6.8 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 281 k€, i.e. 13.3% 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
2 118 233 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 118 233 €
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
1 379 888 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
239 793 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
281 004 €
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
65.1%
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 -790%. 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 -10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 67.1% 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
-789.719%
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
-10.289%
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
67.089%
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
2.556
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 SOCIETE D'ELECTRICITE DU NORD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-4198.955
-1159.144
-1079.633
-1180.523
-2451.596
-1998.289
-671.868
-720.522
-789.719
Financial autonomy
-2.213
-8.596
-9.198
-8.283
-3.682
-4.555
-14.606
-12.587
-10.289
Repayment capacity
16.77
59.155
11.317
9.116
5.746
7.831
5.929
3.465
2.556
Cash flow / Revenue
40.663%
12.158%
57.23%
60.548%
68.07%
56.689%
64.285%
61.391%
67.089%
Sector positioning
Debt ratio
-789.722024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of SOCIETE D'ELECTRICITE DU ... (-789.72) 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
-10.29%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of SOCIETE D'ELECTRICITE DU ... (-10.3%) 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
2.56 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-10 pts over 3 years
In 2024, the repayment capacity of SOCIETE D'ELECTRICITE DU ... (2.56) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 5776.95. 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 6.7x. 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
5776.952
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
6.693
Liquidity indicators evolution SOCIETE D'ELECTRICITE DU NORD
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
2315.145
35716.162
10737.238
13751.684
1556.413
13494.549
18877.626
11384.244
5776.952
Interest coverage
33.371
28.136
17.738
14.464
9.9
13.055
11.299
10.113
6.693
Sector positioning
Liquidity ratio
5776.952024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of SOCIETE D'ELECTRICITE DU ... (5776.95) 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
6.69x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of SOCIETE D'ELECTRICITE DU ... (6.7x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. The gap of 32 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 68 days of revenue, i.e. 400 k€ to permanently finance. Notable WCR improvement over the period (-65%), 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
399 838 €
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
41 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
9 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
68 j
WCR and payment terms evolution SOCIETE D'ELECTRICITE DU NORD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 137 903 €
1 421 214 €
2 096 310 €
2 171 183 €
2 147 324 €
1 921 210 €
1 188 620 €
848 496 €
399 838 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
67
40
44
31
36
36
86
41
Supplier payment term (days)
49
1
13
10
132
12
7
7
9
Positioning of SOCIETE D'ELECTRICITE DU NORD in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SOCIETE D'ELECTRICITE DU NORD is estimated at
2 270 918 €
(range 310 840€ - 9 092 077€).
With an EBITDA of 1 379 888€, 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
310k€2270k€9092k€
2 270 918 €Range: 310 840€ - 9 092 077€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 379 888 €×2.4x
Estimation3 338 875 €
366 385€ - 12 528 061€
Revenue Multiple30%
2 118 233 €×0.69x
Estimation1 465 479 €
288 511€ - 7 436 773€
Net Income Multiple20%
281 004 €×2.9x
Estimation809 190 €
205 472€ - 2 985 074€
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 SOCIETE D'ELECTRICITE DU NORD with other companies in the same sector:
Frequently asked questions about SOCIETE D'ELECTRICITE DU NORD
What is the revenue of SOCIETE D'ELECTRICITE DU NORD ?
The revenue of SOCIETE D'ELECTRICITE DU NORD in 2024 is 2.1 M€.
Is SOCIETE D'ELECTRICITE DU NORD profitable?
Yes, SOCIETE D'ELECTRICITE DU NORD generated a net profit of 281 k€ in 2024.
Where is the headquarters of SOCIETE D'ELECTRICITE DU NORD ?
The headquarters of SOCIETE D'ELECTRICITE DU NORD is located in PARIS (75013), in the department Paris.
Where to find the tax return of SOCIETE D'ELECTRICITE DU NORD ?
The tax return of SOCIETE D'ELECTRICITE DU NORD 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 SOCIETE D'ELECTRICITE DU NORD operate?
SOCIETE D'ELECTRICITE DU NORD 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