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 TITAN : revenue, balance sheet and financial ratios
AVENIR SOLAIRE TITAN 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 887 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AVENIR SOLAIRE TITAN (SIREN 514106400)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
887 154 €
902 603 €
960 005 €
801 971 €
813 147 €
920 490 €
886 847 €
948 911 €
935 385 €
Net income
205 956 €
166 767 €
236 809 €
111 116 €
103 721 €
191 033 €
164 217 €
256 358 €
-558 273 €
EBITDA
728 838 €
676 581 €
717 029 €
584 432 €
585 878 €
675 908 €
643 782 €
745 758 €
682 037 €
Net margin
23.2%
18.5%
24.7%
13.9%
12.8%
20.8%
18.5%
27.0%
-59.7%
Revenue and income statement
In 2024, AVENIR SOLAIRE TITAN achieves revenue of 887 k€. Activity remains stable over the period (CAGR: -0.7%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 887 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 729 k€, representing 82.2% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 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 206 k€, i.e. 23.2% 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
887 154 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
887 154 €
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
728 838 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
400 623 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
205 956 €
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
82.2%
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 1159%. 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 4.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 60.2% 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
1158.726%
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
7.753%
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
60.184%
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
4.708
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
0.0
-3740.351
28968.233
10185.804
3661.949
3101.607
1379.303
1678.661
1158.726
Financial autonomy
-6.873
-2.714
0.337
0.956
2.63
3.076
6.664
5.534
7.753
Repayment capacity
0.0
8.36
8.918
7.811
8.694
7.471
5.878
6.026
4.708
Cash flow / Revenue
-16.863%
69.227%
63.681%
63.884%
59.427%
63.214%
60.573%
54.862%
60.184%
Sector positioning
Debt ratio
1158.732024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of AVENIR SOLAIRE TITAN (1158.73) 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
7.75%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+6 pts over 3 years
In 2024, the financial autonomy of AVENIR SOLAIRE TITAN (7.8%) 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
4.71 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of AVENIR SOLAIRE TITAN (4.71) 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 387.07. 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 20.4x. 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
387.067
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
173.073
673.882
532.291
702.006
1301.017
1022.337
1334.615
1048.926
387.067
Interest coverage
26.014
12.164
12.988
11.305
11.884
10.77
9.316
22.464
20.396
Sector positioning
Liquidity ratio
387.072024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-20 pts over 3 years
In 2024, the liquidity ratio of AVENIR SOLAIRE TITAN (387.07) 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
20.4x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+10 pts over 3 years
In 2024, the interest coverage of AVENIR SOLAIRE TITAN (20.4x) 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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 106 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 94 days of revenue, i.e. 232 k€ to permanently finance. Notable WCR improvement over the period (-49%), 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
232 461 €
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
76 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
106 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
94 j
WCR and payment terms evolution AVENIR SOLAIRE TITAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
453 989 €
438 226 €
579 599 €
542 371 €
603 127 €
585 294 €
694 343 €
516 858 €
232 461 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
42
37
41
37
37
44
36
39
76
Supplier payment term (days)
357
73
117
82
69
80
70
73
106
Positioning of AVENIR SOLAIRE TITAN 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 TITAN is estimated at
1 184 520 €
(range 163 129€ - 4 680 541€).
With an EBITDA of 728 838€, 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
163k€1184k€4680k€
1 184 520 €Range: 163 129€ - 4 680 541€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
728 838 €×2.4x
Estimation1 763 548 €
193 519€ - 6 617 151€
Revenue Multiple30%
887 154 €×0.69x
Estimation613 769 €
120 834€ - 3 114 654€
Net Income Multiple20%
205 956 €×2.9x
Estimation593 079 €
150 596€ - 2 187 847€
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 TITAN with other companies in the same sector:
Frequently asked questions about AVENIR SOLAIRE TITAN
What is the revenue of AVENIR SOLAIRE TITAN ?
The revenue of AVENIR SOLAIRE TITAN in 2024 is 887 k€.
Is AVENIR SOLAIRE TITAN profitable?
Yes, AVENIR SOLAIRE TITAN generated a net profit of 206 k€ in 2024.
Where is the headquarters of AVENIR SOLAIRE TITAN ?
The headquarters of AVENIR SOLAIRE TITAN is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of AVENIR SOLAIRE TITAN ?
The tax return of AVENIR SOLAIRE TITAN 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 TITAN operate?
AVENIR SOLAIRE TITAN 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