Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-04-01 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PUTEAUX (92800), Hauts-de-Seine
CENTRALE EOLIENNE DU COIN MALO : revenue, balance sheet and financial ratios
CENTRALE EOLIENNE DU COIN MALO is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2023 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRALE EOLIENNE DU COIN MALO (SIREN 494752785)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
5 078 657 €
4 084 083 €
3 939 824 €
5 021 288 €
4 332 308 €
3 804 691 €
395 295 €
Net income
1 551 766 €
423 442 €
91 261 €
961 413 €
-323 396 €
-1 122 444 €
-853 166 €
EBITDA
3 858 154 €
2 864 331 €
2 927 862 €
4 058 422 €
3 471 364 €
3 212 504 €
2 187 €
Net margin
30.6%
10.4%
2.3%
19.1%
-7.5%
-29.5%
-215.8%
Revenue and income statement
In 2023, CENTRALE EOLIENNE DU COIN MALO achieves revenue of 5.1 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +44.0%. Vs 2022, growth of +24% (4.1 M€ -> 5.1 M€). After deducting consumption (0 €), gross margin stands at 5.1 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 3.9 M€, representing 76.0% of revenue. Positive scissor effect: EBITDA margin improves by +5.8 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 1.6 M€, i.e. 30.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 078 657 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 078 657 €
EBITDA (2023)
?
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
3 858 154 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 881 252 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 551 766 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
76.0%
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 403%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 64.5% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
403.34%
Financial autonomy (2023)
?
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
18.466%
Cash flow / Revenue (2023)
?
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
64.498%
Repayment capacity (2023)
?
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
5.715
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CENTRALE EOLIENNE DU COIN MALO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Debt ratio
-5459.746
37592.227
2185.253
943.087
751.271
612.204
403.34
Financial autonomy
-1.46
0.251
4.197
9.16
11.282
13.358
18.466
Repayment capacity
-136.071
11.947
11.485
7.398
9.836
8.694
5.715
Cash flow / Revenue
-53.318%
68.713%
54.102%
67.956%
57.485%
57.633%
64.498%
Sector positioning
Debt ratio
403.342023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of CENTRALE EOLIENNE DU COIN... (403.34) 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
18.47%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good+6 pts over 3 years
In 2023, the financial autonomy of CENTRALE EOLIENNE DU COIN... (18.5%) 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
5.71 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of CENTRALE EOLIENNE DU COIN... (5.71) 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 928.24. 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 20.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
928.238
Interest coverage (2023)
?
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
20.814
Liquidity indicators evolution CENTRALE EOLIENNE DU COIN MALO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
89.809
490.858
1722.377
1374.762
2225.293
1541.356
928.238
Interest coverage
9736.991
18.718
18.328
15.903
22.664
17.825
20.814
Sector positioning
Liquidity ratio
928.242023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent
In 2023, the liquidity ratio of CENTRALE EOLIENNE DU COIN... (928.24) 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
20.81x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of CENTRALE EOLIENNE DU COIN... (20.8x) 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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 207 days. Excellent situation: suppliers finance 125 days of the operating cycle (retail model). WCR is negative (-212 days): operations structurally generate cash. Notable WCR improvement over the period (-62%), freeing up cash.
Operating WCR (2023)
?
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
-2 995 290 €
Customer credit (2023)
?
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
82 j
Supplier credit (2023)
?
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
207 j
Inventory turnover (2023)
?
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 (2023)
?
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
-212 j
WCR and payment terms evolution CENTRALE EOLIENNE DU COIN MALO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
-1 853 266 €
-1 724 743 €
-2 997 524 €
-2 444 212 €
-4 190 909 €
-3 433 448 €
-2 995 290 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
300
70
70
117
37
75
82
Supplier payment term (days)
16
342
136
217
101
127
207
Positioning of CENTRALE EOLIENNE DU COIN MALO in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of CENTRALE EOLIENNE DU COIN MALO is estimated at
6 615 521 €
(range 946 655€ - 26 160 120€).
With an EBITDA of 3 858 154€, 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 value2023
85 tx
946k€6615k€26160k€
6 615 521 €Range: 946 655€ - 26 160 120€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 858 154 €×2.4x
Estimation9 335 462 €
1 024 408€ - 35 028 342€
Revenue Multiple30%
5 078 657 €×0.69x
Estimation3 513 620 €
691 732€ - 17 830 341€
Net Income Multiple20%
1 551 766 €×2.9x
Estimation4 468 524 €
1 134 661€ - 16 484 236€
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 CENTRALE EOLIENNE DU COIN MALO with other companies in the same sector:
Frequently asked questions about CENTRALE EOLIENNE DU COIN MALO
What is the revenue of CENTRALE EOLIENNE DU COIN MALO ?
The revenue of CENTRALE EOLIENNE DU COIN MALO in 2023 is 5.1 M€.
Is CENTRALE EOLIENNE DU COIN MALO profitable?
Yes, CENTRALE EOLIENNE DU COIN MALO generated a net profit of 1.6 M€ in 2023.
Where is the headquarters of CENTRALE EOLIENNE DU COIN MALO ?
The headquarters of CENTRALE EOLIENNE DU COIN MALO is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of CENTRALE EOLIENNE DU COIN MALO ?
The tax return of CENTRALE EOLIENNE DU COIN MALO 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 CENTRALE EOLIENNE DU COIN MALO operate?
CENTRALE EOLIENNE DU COIN MALO 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