Employees: NN (None)Legal category: 5306Size: ETICreation date: 2011-08-11 (14 years)Status: ActiveBusiness sector: Production d'électricitéLocation: ST JACQUES DE LA LANDE (35136), Ille-et-Vilaine
CEE PARC EOLIEN DELOUZE is a French company
founded 14 years ago,
specialized in the sector Production d'électricité.
Based in ST JACQUES DE LA LANDE (35136),
this company of category ETI
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEE PARC EOLIEN DELOUZE (SIREN 534689906)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
2 719 716 €
3 307 102 €
2 660 042 €
2 680 432 €
3 149 000 €
2 895 382 €
2 507 153 €
2 417 856 €
Net income
-134 717 €
503 781 €
-188 849 €
-110 181 €
276 631 €
-12 494 €
-446 417 €
-529 580 €
EBITDA
1 823 837 €
2 498 827 €
1 887 403 €
2 059 159 €
2 491 963 €
2 247 081 €
1 906 247 €
1 854 916 €
Net margin
-5.0%
15.2%
-7.1%
-4.1%
8.8%
-0.4%
-17.8%
-21.9%
Revenue and income statement
In 2024, CEE PARC EOLIEN DELOUZE achieves revenue of 2.7 M€. Revenue is growing positively over 8 years (CAGR: +1.5%). Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 2.7 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 1.8 M€, representing 67.1% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -27%, reducing margin by 8.5 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -135 k€ (-5.0% 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
2 719 716 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 719 716 €
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
1 823 837 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
398 274 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-134 717 €
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
67.1%
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 -585%. 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 -20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 47.5% 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
-585.31%
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
-20.175%
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
47.462%
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
7.543
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
2019
2020
2021
2022
2023
2024
Debt ratio
-1723.402
-1169.561
-804.621
-851.296
-718.894
-603.19
-735.634
-585.31
Financial autonomy
-6.091
-9.279
-13.871
-13.137
-15.903
-19.371
-15.407
-20.175
Repayment capacity
22.166
18.73
11.447
8.67
10.077
9.914
5.83
7.543
Cash flow / Revenue
36.907%
39.706%
48.804%
54.055%
49.073%
46.492%
58.339%
47.462%
Sector positioning
Debt ratio
-585.312024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of CEE PARC EOLIEN DELOUZE (-585.31) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-20.18%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of CEE PARC EOLIEN DELOUZE (-20.2%) 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
7.54 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of CEE PARC EOLIEN DELOUZE (7.54) 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 2946.28. 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 31.7x. 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
2946.282
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
2019
2020
2021
2022
2023
2024
Liquidity ratio
1143.447
2898.179
848.655
2148.911
1827.419
1246.189
2417.665
2946.282
Interest coverage
51.94
47.778
37.115
31.701
36.121
34.476
23.975
31.703
Sector positioning
Liquidity ratio
2946.282024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of CEE PARC EOLIEN DELOUZE (2946.28) 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
31.7x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of CEE PARC EOLIEN DELOUZE (31.7x) 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: 110 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The gap of 70 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 173 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2024, WCR increased by +343%, 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
1 307 395 €
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
110 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
40 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
173 j
WCR and payment terms evolution CEE PARC EOLIEN DELOUZE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
294 858 €
724 968 €
568 045 €
724 018 €
935 498 €
1 105 513 €
1 990 479 €
1 307 395 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
22
69
44
55
88
97
158
110
Supplier payment term (days)
123
43
129
61
69
55
56
40
Positioning of CEE PARC EOLIEN DELOUZE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of CEE PARC EOLIEN DELOUZE is estimated at
3 463 781 €
(range 441 576€ - 13 929 863€).
With an EBITDA of 1 823 837€, 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
441k€3463k€13929k€
3 463 781 €Range: 441 576€ - 13 929 863€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 823 837 €×2.4x
Estimation4 413 085 €
484 261€ - 16 558 693€
Revenue Multiple30%
2 719 716 €×0.69x
Estimation1 881 609 €
370 435€ - 9 548 482€
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 CEE PARC EOLIEN DELOUZE with other companies in the same sector:
Frequently asked questions about CEE PARC EOLIEN DELOUZE
What is the revenue of CEE PARC EOLIEN DELOUZE ?
The revenue of CEE PARC EOLIEN DELOUZE in 2024 is 2.7 M€.
Is CEE PARC EOLIEN DELOUZE profitable?
CEE PARC EOLIEN DELOUZE recorded a net loss in 2024.
Where is the headquarters of CEE PARC EOLIEN DELOUZE ?
The headquarters of CEE PARC EOLIEN DELOUZE is located in ST JACQUES DE LA LANDE (35136), in the department Ille-et-Vilaine.
Where to find the tax return of CEE PARC EOLIEN DELOUZE ?
The tax return of CEE PARC EOLIEN DELOUZE 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 CEE PARC EOLIEN DELOUZE operate?
CEE PARC EOLIEN DELOUZE 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