Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-05-18 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINTE-MARIE (97438), La Reunion
ALBIOMA SOLAIRE REUNION : revenue, balance sheet and financial ratios
ALBIOMA SOLAIRE REUNION is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in SAINTE-MARIE (97438),
this company of category ETI
shows in 2024 a revenue of 12.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALBIOMA SOLAIRE REUNION (SIREN 482482551)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 361 225 €
10 560 097 €
10 158 163 €
9 898 037 €
9 695 455 €
9 581 066 €
10 677 079 €
9 085 817 €
9 319 781 €
Net income
-5 377 362 €
-2 035 813 €
3 682 725 €
1 159 809 €
3 302 946 €
3 972 211 €
3 425 163 €
2 837 252 €
2 560 319 €
EBITDA
5 055 025 €
3 918 439 €
4 668 194 €
4 760 873 €
4 425 155 €
5 770 350 €
4 596 592 €
5 863 880 €
5 601 780 €
Net margin
-43.5%
-19.3%
36.3%
11.7%
34.1%
41.5%
32.1%
31.2%
27.5%
Revenue and income statement
In 2024, ALBIOMA SOLAIRE REUNION achieves revenue of 12.4 M€. Revenue is growing positively over 9 years (CAGR: +3.6%). Vs 2023, growth of +17% (10.6 M€ -> 12.4 M€). After deducting consumption (1.1 M€), gross margin stands at 11.2 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.1 M€, representing 40.9% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -5.4 M€ (-43.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 361 225 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 235 491 €
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
5 055 025 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 506 101 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 377 362 €
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
40.9%
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 904%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 60.3% 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
903.571%
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
9.381%
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
60.326%
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
11.66
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
172.112
147.938
402.7
607.867
678.344
661.743
592.263
664.375
903.571
Financial autonomy
33.816
36.024
19.254
13.664
12.332
12.525
14.006
12.518
9.381
Repayment capacity
6.053
5.18
16.986
13.609
19.82
13.639
15.375
14.833
11.66
Cash flow / Revenue
51.727%
54.153%
43.627%
69.48%
50.225%
70.508%
64.1%
63.673%
60.326%
Sector positioning
Debt ratio
903.572024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ALBIOMA SOLAIRE REUNION (903.57) 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
9.38%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of ALBIOMA SOLAIRE REUNION (9.4%) 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
11.66 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ALBIOMA SOLAIRE REUNION (11.66) 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 243.25. 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 260.4x. 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
243.253
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
189.435
112.633
543.583
340.292
221.278
191.3
225.679
370.854
243.253
Interest coverage
24.864
21.692
41.1
28.155
40.174
111.993
102.627
220.862
260.413
Sector positioning
Liquidity ratio
243.252024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-5 pts over 3 years
In 2024, the liquidity ratio of ALBIOMA SOLAIRE REUNION (243.25) 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
260.41x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ALBIOMA SOLAIRE REUNION (260.4x) 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.
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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 240 days. Excellent situation: suppliers finance 154 days of the operating cycle (retail model). Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 229 days of revenue, i.e. 7.9 M€ to permanently finance. Over 2016-2024, WCR increased by +107%, 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
7 860 256 €
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
86 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
240 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
25 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
229 j
WCR and payment terms evolution ALBIOMA SOLAIRE REUNION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 798 556 €
1 304 996 €
3 682 097 €
2 039 330 €
3 646 655 €
5 588 729 €
4 317 727 €
17 330 175 €
7 860 256 €
Inventory turnover (days)
25
28
23
27
25
27
33
33
25
Customer payment term (days)
73
59
60
67
104
150
80
82
86
Supplier payment term (days)
212
196
126
195
197
266
170
225
240
Positioning of ALBIOMA SOLAIRE REUNION in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ALBIOMA SOLAIRE REUNION is estimated at
10 851 683 €
(range 1 470 240€ - 44 958 586€).
With an EBITDA of 5 055 025€, 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
1470k€10851k€44958k€
10 851 683 €Range: 1 470 240€ - 44 958 586€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 055 025 €×2.4x
Estimation12 231 496 €
1 342 198€ - 45 894 784€
Revenue Multiple30%
12 361 225 €×0.69x
Estimation8 551 995 €
1 683 645€ - 43 398 257€
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 ALBIOMA SOLAIRE REUNION with other companies in the same sector:
Frequently asked questions about ALBIOMA SOLAIRE REUNION
What is the revenue of ALBIOMA SOLAIRE REUNION ?
The revenue of ALBIOMA SOLAIRE REUNION in 2024 is 12.4 M€.
Is ALBIOMA SOLAIRE REUNION profitable?
ALBIOMA SOLAIRE REUNION recorded a net loss in 2024.
Where is the headquarters of ALBIOMA SOLAIRE REUNION ?
The headquarters of ALBIOMA SOLAIRE REUNION is located in SAINTE-MARIE (97438), in the department La Reunion.
Where to find the tax return of ALBIOMA SOLAIRE REUNION ?
The tax return of ALBIOMA SOLAIRE REUNION 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 ALBIOMA SOLAIRE REUNION operate?
ALBIOMA SOLAIRE REUNION 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