Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-08-10 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: AVIGNON (84000), Vaucluse
ALBIOMA SOLAR ASSETS FRANCE 1 : revenue, balance sheet and financial ratios
ALBIOMA SOLAR ASSETS FRANCE 1 is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in AVIGNON (84000),
this company of category ETI
shows in 2024 a revenue of 7.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALBIOMA SOLAR ASSETS FRANCE 1 (SIREN 524273364)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 379 775 €
7 571 169 €
7 276 376 €
7 014 408 €
6 933 120 €
7 036 358 €
6 760 095 €
6 960 487 €
6 735 220 €
Net income
1 898 016 €
2 411 017 €
2 257 428 €
1 944 825 €
1 916 122 €
1 866 613 €
2 073 417 €
1 979 029 €
1 662 032 €
EBITDA
5 755 323 €
5 687 398 €
5 676 734 €
5 488 749 €
5 507 570 €
4 690 730 €
5 613 586 €
5 851 883 €
5 755 114 €
Net margin
25.7%
31.8%
31.0%
27.7%
27.6%
26.5%
30.7%
28.4%
24.7%
Revenue and income statement
In 2024, ALBIOMA SOLAR ASSETS FRANCE 1 achieves revenue of 7.4 M€. Revenue is growing positively over 9 years (CAGR: +1.1%). Slight decline of -3% vs 2023. After deducting consumption (620 €), gross margin stands at 7.4 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 5.8 M€, representing 78.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 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 1.9 M€, i.e. 25.7% 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
7 379 775 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 379 155 €
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
5 755 323 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 888 015 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 898 016 €
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
78.0%
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 549%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 58.0% 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
549.25%
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
14.867%
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
57.973%
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
9.076
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 ALBIOMA SOLAR ASSETS FRANCE 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
26.448
8.828
3.069
454.586
437.908
399.875
411.114
446.57
549.25
Financial autonomy
78.08
90.441
95.691
17.639
18.263
19.704
18.344
17.821
14.867
Repayment capacity
1.636
0.59
0.232
12.613
9.851
8.531
8.298
8.504
9.076
Cash flow / Revenue
72.773%
70.297%
68.306%
49.105%
60.119%
59.828%
59.282%
57.424%
57.973%
Sector positioning
Debt ratio
549.252024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ALBIOMA SOLAR ASSETS FRAN... (549.25) 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
14.87%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of ALBIOMA SOLAR ASSETS FRAN... (14.9%) 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
9.08 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ALBIOMA SOLAR ASSETS FRAN... (9.08) 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 839.79. 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 31.8x. 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
839.792
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
31.798
Liquidity indicators evolution ALBIOMA SOLAR ASSETS FRANCE 1
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
519.856
421.571
1009.669
1010.215
1287.96
1102.212
361.466
889.861
839.792
Interest coverage
0.897
0.453
0.063
11.86
14.425
13.378
12.977
27.868
31.798
Sector positioning
Liquidity ratio
839.792024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+16 pts over 3 years
In 2024, the liquidity ratio of ALBIOMA SOLAR ASSETS FRAN... (839.79) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
31.8x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ALBIOMA SOLAR ASSETS FRAN... (31.8x) 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: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 150 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 418 days of revenue, i.e. 8.6 M€ to permanently finance. Over 2016-2024, WCR increased by +288%, 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
8 575 299 €
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
96 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
150 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
1 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
418 j
WCR and payment terms evolution ALBIOMA SOLAR ASSETS FRANCE 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-4 572 945 €
-4 996 655 €
-3 365 513 €
-4 171 083 €
4 019 684 €
889 287 €
4 495 054 €
5 100 621 €
8 575 299 €
Inventory turnover (days)
1
1
1
1
1
1
1
1
1
Customer payment term (days)
115
109
101
104
133
94
102
119
96
Supplier payment term (days)
171
180
144
139
183
131
552
157
150
Positioning of ALBIOMA SOLAR ASSETS FRANCE 1 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 SOLAR ASSETS FRANCE 1 is estimated at
9 587 800 €
(range 1 343 183€ - 37 931 649€).
With an EBITDA of 5 755 323€, 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
1343k€9587k€37931k€
9 587 800 €Range: 1 343 183€ - 37 931 649€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 755 323 €×2.4x
Estimation13 925 986 €
1 528 139€ - 52 252 819€
Revenue Multiple30%
7 379 775 €×0.69x
Estimation5 105 627 €
1 005 153€ - 25 909 194€
Net Income Multiple20%
1 898 016 €×2.9x
Estimation5 465 599 €
1 387 842€ - 20 162 410€
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 SOLAR ASSETS FRANCE 1 with other companies in the same sector:
Frequently asked questions about ALBIOMA SOLAR ASSETS FRANCE 1
What is the revenue of ALBIOMA SOLAR ASSETS FRANCE 1 ?
The revenue of ALBIOMA SOLAR ASSETS FRANCE 1 in 2024 is 7.4 M€.
Is ALBIOMA SOLAR ASSETS FRANCE 1 profitable?
Yes, ALBIOMA SOLAR ASSETS FRANCE 1 generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of ALBIOMA SOLAR ASSETS FRANCE 1 ?
The headquarters of ALBIOMA SOLAR ASSETS FRANCE 1 is located in AVIGNON (84000), in the department Vaucluse.
Where to find the tax return of ALBIOMA SOLAR ASSETS FRANCE 1 ?
The tax return of ALBIOMA SOLAR ASSETS FRANCE 1 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 SOLAR ASSETS FRANCE 1 operate?
ALBIOMA SOLAR ASSETS FRANCE 1 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