Empleados: NN (None)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: ETIFecha de creación: 2017-11-02 (8 años)Estado: ActivaSector de actividad: Production d'électricitéUbicación: BLENDECQUES (62575), Pas-de-Calais
BORALEX CHAM LONGE : revenue, balance sheet and financial ratios
BORALEX CHAM LONGE is a French company
founded 8 years ago,
specialized in the sector Production d'électricité.
Based in BLENDECQUES (62575),
this company of category ETI
shows in 2024 a revenue of 4.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - BORALEX CHAM LONGE (SIREN 834178378)
Indicador
2024
2023
2022
2021
2020
2019
2018
Ingresos
4 899 446 €
8 343 254 €
22 448 463 €
9 999 041 €
438 928 €
N/C
N/C
Resultado neto
1 846 131 €
706 035 €
220 218 €
2 318 689 €
-1 155 488 €
-161 673 €
-100 431 €
EBITDA
3 027 243 €
6 425 675 €
20 648 998 €
8 047 989 €
-207 718 €
-95 378 €
-95 447 €
Margen neto
37.7%
8.5%
1.0%
23.2%
-263.3%
N/C
N/C
Ingresos y cuenta de resultados
In 2024, BORALEX CHAM LONGE achieves revenue of 4.9 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +82.8%. Significant drop of -41% vs 2023. After deducting consumption (0 €), gross margin stands at 4.9 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 3.0 M€, representing 61.8% of revenue. Warning negative scissor effect: despite revenue change (-41%), EBITDA varies by -53%, reducing margin by 15.2 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 1.8 M€, i.e. 37.7% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
4 899 446 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
4 899 446 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
3 027 243 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
4 308 993 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 352%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 89.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
351.559%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia BORALEX CHAM LONGE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2018
2019
2020
2021
2022
2023
2024
Ratio de endeudamiento
-1790.973
-1971.034
-3479.006
1494.825
851.26
560.058
351.559
Autonomía financiera
-4.863
-4.942
-2.556
5.953
7.421
10.515
21.108
Capacidad de reembolso
-17.018
-31.345
-51.117
7.437
11.54
10.168
7.223
Flujo de caja / Ingresos
None%
None%
-194.185%
59.397%
15.114%
41.906%
89.022%
Positionnement sectoriel
Debt ratio
351.562024
2022
2023
2024
Q1: -273.65
Méd: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of BORALEX CHAM LONGE (351.56) 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
21.11%2024
2022
2023
2024
Q1: -12.1%
Méd: 0.32%
Q3: 40.46%
Good+13 pts durante 3 años
In 2024, the financial autonomy of BORALEX CHAM LONGE (21.1%) 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
7.22 years2024
2022
2023
2024
Q1: -4.9 years
Méd: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of BORALEX CHAM LONGE (7.22) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 1142.71. 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 38.4x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
1142.714
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez BORALEX CHAM LONGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2018
2019
2020
2021
2022
2023
2024
Ratio de liquidez
94.662
197.253
190.184
780.528
134.376
133.062
1142.714
Cobertura de intereses
-5.221
-69.509
-310.412
19.627
7.01
20.434
38.384
Positionnement sectoriel
Liquidity ratio
1142.712024
2022
2023
2024
Q1: 83.26
Méd: 273.74
Q3: 870.78
Excellent+38 pts durante 3 años
In 2024, the liquidity ratio of BORALEX CHAM LONGE (1142.71) 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
38.38x2024
2022
2023
2024
Q1: -5.49x
Méd: 0.0x
Q3: 19.34x
Excellent+14 pts durante 3 años
In 2024, the interest coverage of BORALEX CHAM LONGE (38.4x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 125 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 87 days. The gap of 38 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 85 days of revenue, i.e. 1.2 M€ to permanently finance.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
1 153 281 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
125 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
87 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
85 j
Evolución del NFR y plazos BORALEX CHAM LONGE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
0 €
0 €
10 170 449 €
6 202 605 €
18 491 697 €
17 532 848 €
1 153 281 €
Rotación de inventario (días)
0
0
0
0
0
0
0
Crédit clients (jours)
0
0
633
116
38
36
125
Crédit fournisseurs (jours)
899
334
1033
153
3428
3189
87
Positionnement de BORALEX CHAM LONGE dans son secteur
Comparación con el sector Production d'électricité
Estimación de valoración
Based on 85 transactions of similar company sales
(all years),
the value of BORALEX CHAM LONGE is estimated at
5 742 593 €
(range 872 070€ - 22 824 829€).
With an EBITDA of 3 027 243€, 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
872k€5742k€22824k€
5 742 593 €Range: 872 070€ - 22 824 829€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 027 243 €×2.4x
Estimation7 324 931 €
803 786€ - 27 484 466€
Revenue Multiple30%
4 899 446 €×0.69x
Estimation3 389 635 €
667 323€ - 17 201 161€
Net Income Multiple20%
1 846 131 €×2.9x
Estimation5 316 189 €
1 349 903€ - 19 611 242€
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 BORALEX CHAM LONGE with other companies in the same sector:
Frequently asked questions about BORALEX CHAM LONGE
What is the revenue of BORALEX CHAM LONGE ?
The revenue of BORALEX CHAM LONGE in 2024 is 4.9 M€.
Is BORALEX CHAM LONGE profitable?
Yes, BORALEX CHAM LONGE generated a net profit of 1.8 M€ in 2024.
Where is the headquarters of BORALEX CHAM LONGE ?
The headquarters of BORALEX CHAM LONGE is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of BORALEX CHAM LONGE ?
The tax return of BORALEX CHAM LONGE 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 BORALEX CHAM LONGE operate?
BORALEX CHAM LONGE 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
Gire su teléfono en modo horizontal para ver el gráfico