Mitarbeiter: 03 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 2008-06-25 (17 Jahre)Status: AktivBranche: Activités des sociétés holdingStandort: BASTIA (20200), None
AKUO CORSE ENERGY SOLAR : revenue, balance sheet and financial ratios
AKUO CORSE ENERGY SOLAR is a French company
founded 17 years ago,
specialized in the sector Activités des sociétés holding.
Based in BASTIA (20200),
this company of category ETI
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AKUO CORSE ENERGY SOLAR (SIREN 505186338)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
1 072 028 €
1 001 491 €
917 768 €
911 091 €
1 094 382 €
1 158 245 €
1 094 407 €
1 821 303 €
724 669 €
Nettoergebnis
2 583 453 €
4 131 154 €
-421 892 €
5 107 632 €
1 162 722 €
281 850 €
-64 748 €
247 996 €
3 881 932 €
EBITDA
-538 988 €
-404 688 €
-367 754 €
-143 045 €
-371 297 €
-97 422 €
-113 691 €
378 031 €
-1 907 212 €
Nettomarge
241.0%
412.5%
-46.0%
560.6%
106.2%
24.3%
-5.9%
13.6%
535.7%
Umsatz und Gewinn- und Verlustrechnung
In 2024, AKUO CORSE ENERGY SOLAR achieves revenue of 1.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.0%. Vs 2023: +7%. After deducting consumption (0 €), gross margin stands at 1.1 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 -539 k€, representing -50.3% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -33%, reducing margin by 9.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.6 M€, i.e. 241.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 072 028 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 072 028 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-538 988 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-542 797 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
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 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 241.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.029%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen AKUO CORSE ENERGY SOLAR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
114.897
332.796
229.781
248.509
357.191
17.7
392.227
7.78
0.029
Finanzielle Autonomie
32.227
18.991
20.752
20.938
18.925
71.114
15.494
81.193
42.579
Rückzahlungsfähigkeit
-2.155
20.958
-39.37
6.075
4.727
-4.973
-3.676
0.085
0.0
Cashflow / Umsatz
-213.992%
15.081%
-4.429%
25.784%
107.813%
-23.046%
-45.754%
412.968%
241.358%
Positionnement sectoriel
Debt ratio
0.032024
2022
2023
2024
Q1: 0.01
Méd: 8.77
Q3: 62.6
Good-50 pts über 3 Jahre
In 2024, the debt ratio of AKUO CORSE ENERGY SOLAR (0.03) 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
42.58%2024
2022
2023
2024
Q1: 15.71%
Méd: 62.26%
Q3: 91.3%
Average+14 pts über 3 Jahre
In 2024, the financial autonomy of AKUO CORSE ENERGY SOLAR (42.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.09 years
Q3: 3.07 years
Excellent
In 2024, the repayment capacity of AKUO CORSE ENERGY SOLAR (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 132.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
132.153
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen AKUO CORSE ENERGY SOLAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
75.651
103.869
74.515
84.008
97.786
456.648
78.167
513.142
132.153
Zinsdeckung
-7.996
74.002
-87.775
-100.671
-26.581
-83.167
-22.035
-23.025
-13.162
Positionnement sectoriel
Liquidity ratio
132.152024
2022
2023
2024
Q1: 138.65
Méd: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of AKUO CORSE ENERGY SOLAR (132.15) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-13.16x2024
2022
2023
2024
Q1: -74.77x
Méd: 0.0x
Q3: 0.0x
Average+6 pts über 3 Jahre
In 2024, the interest coverage of AKUO CORSE ENERGY SOLAR (-13.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 202 days. Excellent situation: suppliers finance 80 days of the operating cycle (retail model). Overall, WCR represents 740 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +248%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
202 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
740 j
Entwicklung des Working Capital und der Zahlungsfristen AKUO CORSE ENERGY SOLAR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
633 781 €
1 236 137 €
712 196 €
538 677 €
453 534 €
5 223 859 €
238 748 €
3 336 998 €
2 203 811 €
Lagerumschlag (Tage)
0
8
0
0
0
0
0
0
0
Crédit clients (jours)
169
138
139
126
245
115
100
129
122
Crédit fournisseurs (jours)
310
388
421
250
142
187
150
158
202
Positionnement de AKUO CORSE ENERGY SOLAR dans son secteur
Vergleich mit der Branche Activités des sociétés holding
Bewertungsschätzung
Based on 54 transactions of similar company sales
in 2024,
the value of AKUO CORSE ENERGY SOLAR is estimated at
1 887 405 €
(range 1 197 825€ - 8 167 980€).
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
54 tx
1197k€1887k€8167k€
1 887 405 €Range: 1 197 825€ - 8 167 980€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 072 028 €×0.59x
Estimation631 180 €
392 674€ - 750 354€
Net Income Multiple20%
2 583 453 €×1.5x
Estimation3 771 743 €
2 405 554€ - 19 294 420€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare AKUO CORSE ENERGY SOLAR with other companies in the same sector:
Frequently asked questions about AKUO CORSE ENERGY SOLAR
What is the revenue of AKUO CORSE ENERGY SOLAR ?
The revenue of AKUO CORSE ENERGY SOLAR in 2024 is 1.1 M€.
Is AKUO CORSE ENERGY SOLAR profitable?
Yes, AKUO CORSE ENERGY SOLAR generated a net profit of 2.6 M€ in 2024.
Where is the headquarters of AKUO CORSE ENERGY SOLAR ?
The headquarters of AKUO CORSE ENERGY SOLAR is located in BASTIA (20200).
Where to find the tax return of AKUO CORSE ENERGY SOLAR ?
The tax return of AKUO CORSE ENERGY SOLAR 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 AKUO CORSE ENERGY SOLAR operate?
AKUO CORSE ENERGY SOLAR operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen