Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-12-15 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: TRESQUES (30330), Gard
TRESQUES ENERGIE : revenue, balance sheet and financial ratios
TRESQUES ENERGIE is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in TRESQUES (30330),
this company of category PME
shows in 2021 a revenue of 123 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRESQUES ENERGIE (SIREN 528595606)
Indicator
2021
2020
2019
2018
2016
2015
2014
2013
Revenue
123 279 €
123 352 €
132 882 €
126 114 €
131 585 €
104 293 €
100 466 €
102 897 €
Net income
64 760 €
60 925 €
64 681 €
56 370 €
44 713 €
14 576 €
6 238 €
-9 077 €
EBITDA
104 879 €
104 930 €
114 845 €
104 437 €
116 260 €
92 644 €
88 615 €
91 510 €
Net margin
52.5%
49.4%
48.7%
44.7%
34.0%
14.0%
6.2%
-8.8%
Revenue and income statement
In 2021, TRESQUES ENERGIE achieves revenue of 123 k€. Revenue is growing positively over 8 years (CAGR: +2.3%). Slight decline of -0% vs 2020. After deducting consumption (0 €), gross margin stands at 123 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 105 k€, representing 85.1% of 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 65 k€, i.e. 52.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
123 279 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
123 279 €
EBITDA (2021)
?
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
104 879 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
79 459 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
64 760 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
85.1%
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 25%. 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 79%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 68.4% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.932%
Financial autonomy (2021)
?
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
78.564%
Cash flow / Revenue (2021)
?
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
68.379%
Repayment capacity (2021)
?
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
0.933
Asset age ratio (2021)
?
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
2013
2014
2015
2016
2018
2019
2020
2021
Debt ratio
359.291
285.05
224.545
156.082
88.575
64.795
43.433
24.932
Financial autonomy
21.692
25.856
30.358
38.281
52.512
59.796
69.091
78.564
Repayment capacity
7.264
6.584
5.423
3.677
3.135
2.165
1.605
0.933
Cash flow / Revenue
68.298%
69.55%
72.53%
74.063%
63.826%
67.342%
67.238%
68.379%
Sector positioning
Debt ratio
24.932021
2019
2020
2021
Q1: -193.69
Med: 0.0
Q3: 252.12
Average
In 2021, the debt ratio of TRESQUES ENERGIE (24.93) 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
78.56%2021
2019
2020
2021
Q1: -3.82%
Med: 9.69%
Q3: 57.46%
Excellent
In 2021, the financial autonomy of TRESQUES ENERGIE (78.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.93 years2021
2019
2020
2021
Q1: -1.97 years
Med: 0.0 years
Q3: 6.86 years
Average
In 2021, the repayment capacity of TRESQUES ENERGIE (0.93) 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 1955.24. 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 3.1x. Financial charges are adequately covered by operations.
Liquidity ratio (2021)
?
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
1955.243
Interest coverage (2021)
?
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
3.097
Liquidity indicators evolution TRESQUES ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2018
2019
2020
2021
Liquidity ratio
4728.079
4838.84
3284.85
2684.62
3968.828
2641.943
4051.214
1955.243
Interest coverage
23.2
21.778
18.742
13.201
8.669
6.264
4.985
3.097
Sector positioning
Liquidity ratio
1955.242021
2019
2020
2021
Q1: 74.2
Med: 252.51
Q3: 859.05
Excellent
In 2021, the liquidity ratio of TRESQUES ENERGIE (1955.24) 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
3.1x2021
2019
2020
2021
Q1: -0.45x
Med: 0.73x
Q3: 15.31x
Good
In 2021, the interest coverage of TRESQUES ENERGIE (3.1x) 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: 104 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. Favorable situation: supplier credit is longer than customer credit by 19 days. WCR is negative (-168 days): operations structurally generate cash. Notable WCR improvement over the period (-26%), freeing up cash.
Operating WCR (2021)
?
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
-57 492 €
Customer credit (2021)
?
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
104 j
Supplier credit (2021)
?
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
123 j
Inventory turnover (2021)
?
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 (2021)
?
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
-168 j
WCR and payment terms evolution TRESQUES ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2018
2019
2020
2021
Operating WCR
-45 558 €
-60 952 €
-64 424 €
-57 583 €
-67 279 €
-69 786 €
-63 920 €
-57 492 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
107
103
104
108
103
96
102
104
Supplier payment term (days)
66
72
134
86
75
75
72
123
Positioning of TRESQUES ENERGIE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of TRESQUES ENERGIE is estimated at
189 770 €
(range 28 431€ - 743 531€).
With an EBITDA of 104 879€, 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 value2021
85 tx
28k€189k€743k€
189 770 €Range: 28 431€ - 743 531€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
104 879 €×2.4x
Estimation253 773 €
27 847€ - 952 201€
Revenue Multiple30%
123 279 €×0.69x
Estimation85 289 €
16 791€ - 432 813€
Net Income Multiple20%
64 760 €×2.9x
Estimation186 485 €
47 353€ - 687 938€
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 TRESQUES ENERGIE with other companies in the same sector:
The revenue of TRESQUES ENERGIE in 2021 is 123 k€.
Is TRESQUES ENERGIE profitable?
Yes, TRESQUES ENERGIE generated a net profit of 65 k€ in 2021.
Where is the headquarters of TRESQUES ENERGIE ?
The headquarters of TRESQUES ENERGIE is located in TRESQUES (30330), in the department Gard.
Where to find the tax return of TRESQUES ENERGIE ?
The tax return of TRESQUES 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 TRESQUES ENERGIE operate?
TRESQUES ENERGIE 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