Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-06-19 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-PIERRE (97410), La Reunion
AGRISOL 1A SERVICES : revenue, balance sheet and financial ratios
AGRISOL 1A SERVICES is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-PIERRE (97410),
this company of category PME
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGRISOL 1A SERVICES (SIREN 498846286)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 005 579 €
994 165 €
1 006 913 €
1 054 459 €
1 023 240 €
1 061 854 €
1 059 090 €
1 080 229 €
1 068 249 €
Net income
418 792 €
398 304 €
414 622 €
432 643 €
382 456 €
299 930 €
-207 450 €
192 510 €
89 535 €
EBITDA
840 250 €
810 645 €
849 652 €
909 730 €
861 376 €
814 105 €
774 700 €
955 962 €
875 976 €
Net margin
41.6%
40.1%
41.2%
41.0%
37.4%
28.2%
-19.6%
17.8%
8.4%
Revenue and income statement
In 2024, AGRISOL 1A SERVICES achieves revenue of 1.0 M€. Activity remains stable over the period (CAGR: -0.8%). Vs 2023: +1%. After deducting consumption (-2 k€), gross margin stands at 1.0 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 840 k€, representing 83.6% of revenue. Positive scissor effect: EBITDA margin improves by +2.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 419 k€, i.e. 41.6% 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
1 005 579 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 007 752 €
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
840 250 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
610 957 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
418 792 €
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
83.6%
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 109%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 74.5% 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
109.246%
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
47.499%
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
74.54%
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
3.357
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
832.759
552.712
675.035
345.194
203.022
150.582
140.915
135.267
109.246
Financial autonomy
10.563
15.123
12.762
22.222
32.567
39.156
41.088
42.257
47.499
Repayment capacity
9.842
7.823
26.483
5.927
4.625
3.628
3.729
3.827
3.357
Cash flow / Revenue
53.674%
59.537%
17.511%
65.444%
73.71%
74.334%
74.226%
73.335%
74.54%
Sector positioning
Debt ratio
109.252024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+6 pts over 3 years
In 2024, the debt ratio of AGRISOL 1A SERVICES (109.25) 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
47.5%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+7 pts over 3 years
In 2024, the financial autonomy of AGRISOL 1A SERVICES (47.5%) 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
3.36 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of AGRISOL 1A SERVICES (3.36) 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 2390.14. 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 7.4x. 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
2390.14
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
378.089
478.263
811.585
701.679
775.222
346.213
1086.093
1846.761
2390.14
Interest coverage
39.316
31.71
76.061
13.14
10.356
8.584
7.538
7.831
7.428
Sector positioning
Liquidity ratio
2390.142024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of AGRISOL 1A SERVICES (2390.14) 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
7.43x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of AGRISOL 1A SERVICES (7.4x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-569 days): operations structurally generate cash. Notable WCR improvement over the period (-105%), 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
-1 590 303 €
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
34 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
45 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
7 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
-569 j
WCR and payment terms evolution AGRISOL 1A SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-774 929 €
-832 954 €
-755 428 €
-1 061 164 €
-1 191 297 €
-1 344 857 €
-1 394 423 €
-1 488 394 €
-1 590 303 €
Inventory turnover (days)
0
0
6
6
6
6
7
7
7
Customer payment term (days)
31
31
60
30
29
28
29
30
34
Supplier payment term (days)
150
78
29
29
85
70
69
51
45
Positioning of AGRISOL 1A SERVICES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of AGRISOL 1A SERVICES is estimated at
1 466 468 €
(range 213 884€ - 5 763 216€).
With an EBITDA of 840 250€, 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
213k€1466k€5763k€
1 466 468 €Range: 213 884€ - 5 763 216€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
840 250 €×2.4x
Estimation2 033 128 €
223 101€ - 7 628 665€
Revenue Multiple30%
1 005 579 €×0.69x
Estimation695 700 €
136 964€ - 3 530 425€
Net Income Multiple20%
418 792 €×2.9x
Estimation1 205 969 €
306 223€ - 4 448 780€
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 AGRISOL 1A SERVICES with other companies in the same sector:
Frequently asked questions about AGRISOL 1A SERVICES
What is the revenue of AGRISOL 1A SERVICES ?
The revenue of AGRISOL 1A SERVICES in 2024 is 1.0 M€.
Is AGRISOL 1A SERVICES profitable?
Yes, AGRISOL 1A SERVICES generated a net profit of 419 k€ in 2024.
Where is the headquarters of AGRISOL 1A SERVICES ?
The headquarters of AGRISOL 1A SERVICES is located in SAINT-PIERRE (97410), in the department La Reunion.
Where to find the tax return of AGRISOL 1A SERVICES ?
The tax return of AGRISOL 1A SERVICES 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 AGRISOL 1A SERVICES operate?
AGRISOL 1A SERVICES 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