Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-07-23 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
AVENIR SOLAIRE RHEA : revenue, balance sheet and financial ratios
AVENIR SOLAIRE RHEA is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category GE
shows in 2024 a revenue of 970 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVENIR SOLAIRE RHEA (SIREN 514106475)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
970 356 €
1 040 146 €
1 002 317 €
1 071 419 €
1 101 862 €
1 034 013 €
1 104 474 €
1 082 547 €
Net income
244 467 €
267 944 €
249 189 €
258 144 €
299 879 €
240 977 €
391 131 €
-367 173 €
EBITDA
751 266 €
788 184 €
597 607 €
785 922 €
848 205 €
743 455 €
845 996 €
766 792 €
Net margin
25.2%
25.8%
24.9%
24.1%
27.2%
23.3%
35.4%
-33.9%
Revenue and income statement
In 2024, AVENIR SOLAIRE RHEA achieves revenue of 970 k€. Activity remains stable over the period (CAGR: -1.4%). Slight decline of -7% vs 2023. After deducting consumption (0 €), gross margin stands at 970 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 751 k€, representing 77.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 244 k€, i.e. 25.2% 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
970 356 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
970 356 €
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
751 266 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
438 898 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
244 467 €
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
77.4%
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 890%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 57.4% 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
890.15%
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
7.634%
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
57.357%
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
4.086
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
2023
2024
Debt ratio
0.0
970.658
3551.74
3582.05
1435.682
1337.39
981.696
890.15
Financial autonomy
2.089
9.192
2.677
2.587
6.383
6.847
9.109
7.634
Repayment capacity
0.0
6.581
8.018
6.355
6.158
7.587
4.716
4.086
Cash flow / Revenue
-1.234%
68.513%
56.084%
60.737%
58.567%
45.759%
55.827%
57.357%
Sector positioning
Debt ratio
890.152024
2021
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of AVENIR SOLAIRE RHEA (890.15) 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
7.63%2024
2021
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+10 pts over 3 years
In 2024, the financial autonomy of AVENIR SOLAIRE RHEA (7.6%) 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
4.09 years2024
2021
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-7 pts over 3 years
In 2024, the repayment capacity of AVENIR SOLAIRE RHEA (4.09) 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 1847.40. 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 17.9x. 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
1847.396
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
2023
2024
Liquidity ratio
244.336
960.969
491.389
280.934
743.88
963.949
1070.08
1847.396
Interest coverage
21.058
9.7
10.174
8.149
8.014
9.528
17.443
17.897
Sector positioning
Liquidity ratio
1847.42024
2021
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of AVENIR SOLAIRE RHEA (1847.40) 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
17.9x2024
2021
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good+8 pts over 3 years
In 2024, the interest coverage of AVENIR SOLAIRE RHEA (17.9x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 45 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-177 days): operations structurally generate cash. Notable WCR improvement over the period (-168%), 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
-477 046 €
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
79 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
34 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
-177 j
WCR and payment terms evolution AVENIR SOLAIRE RHEA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
701 523 €
900 290 €
565 967 €
644 204 €
637 698 €
565 828 €
481 588 €
-477 046 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
70
66
66
61
59
67
62
79
Supplier payment term (days)
291
106
109
278
95
36
57
34
Positioning of AVENIR SOLAIRE RHEA in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of AVENIR SOLAIRE RHEA is estimated at
1 251 102 €
(range 175 138€ - 4 951 805€).
With an EBITDA of 751 266€, 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
175k€1251k€4951k€
1 251 102 €Range: 175 138€ - 4 951 805€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
751 266 €×2.4x
Estimation1 817 816 €
199 474€ - 6 820 776€
Revenue Multiple30%
970 356 €×0.69x
Estimation671 332 €
132 166€ - 3 406 763€
Net Income Multiple20%
244 467 €×2.9x
Estimation703 976 €
178 756€ - 2 596 945€
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 AVENIR SOLAIRE RHEA with other companies in the same sector:
Frequently asked questions about AVENIR SOLAIRE RHEA
What is the revenue of AVENIR SOLAIRE RHEA ?
The revenue of AVENIR SOLAIRE RHEA in 2024 is 970 k€.
Is AVENIR SOLAIRE RHEA profitable?
Yes, AVENIR SOLAIRE RHEA generated a net profit of 244 k€ in 2024.
Where is the headquarters of AVENIR SOLAIRE RHEA ?
The headquarters of AVENIR SOLAIRE RHEA is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of AVENIR SOLAIRE RHEA ?
The tax return of AVENIR SOLAIRE RHEA 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 AVENIR SOLAIRE RHEA operate?
AVENIR SOLAIRE RHEA 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