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.
Financial history - AKUO CORSE ENERGY SOLAR (SIREN 505186338)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 072 028 €
1 001 491 €
917 768 €
911 091 €
1 094 382 €
1 158 245 €
1 094 407 €
1 821 303 €
724 669 €
Net income
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 €
Net margin
241.0%
412.5%
-46.0%
560.6%
106.2%
24.3%
-5.9%
13.6%
535.7%
Revenue and income statement
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.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 072 028 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 072 028 €
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
-538 988 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-542 797 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 583 453 €
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
-50.3%
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 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.
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
0.029%
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
42.579%
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
241.358%
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
0.0
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 AKUO CORSE ENERGY SOLAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
114.897
332.796
229.781
248.509
357.191
17.7
392.227
7.78
0.029
Financial autonomy
32.227
18.991
20.752
20.938
18.925
71.114
15.494
81.193
42.579
Repayment capacity
-2.155
20.958
-39.37
6.075
4.727
-4.973
-3.676
0.085
0.0
Cash flow / Revenue
-213.992%
15.081%
-4.429%
25.784%
107.813%
-23.046%
-45.754%
412.968%
241.358%
Sector positioning
Debt ratio
0.032024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-50 pts over 3 years
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%
Med: 62.26%
Q3: 91.3%
Average+14 pts over 3 years
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
Med: 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.
Liquidity ratios
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.
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
132.153
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
-13.162
Liquidity indicators evolution AKUO CORSE ENERGY SOLAR
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
75.651
103.869
74.515
84.008
97.786
456.648
78.167
513.142
132.153
Interest coverage
-7.996
74.002
-87.775
-100.671
-26.581
-83.167
-22.035
-23.025
-13.162
Sector positioning
Liquidity ratio
132.152024
2022
2023
2024
Q1: 138.65
Med: 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
Med: 0.0x
Q3: 0.0x
Average+6 pts over 3 years
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.
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: 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.
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
2 203 811 €
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
122 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
202 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
740 j
WCR and payment terms evolution AKUO CORSE ENERGY SOLAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
633 781 €
1 236 137 €
712 196 €
538 677 €
453 534 €
5 223 859 €
238 748 €
3 336 998 €
2 203 811 €
Inventory turnover (days)
0
8
0
0
0
0
0
0
0
Customer payment term (days)
169
138
139
126
245
115
100
129
122
Supplier payment term (days)
310
388
421
250
142
187
150
158
202
Positioning of AKUO CORSE ENERGY SOLAR in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
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€
Valuation evolution
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
Rotate your phone to landscape mode to view the chart