Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-01-28 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: FUVEAU (13710), Bouches-du-Rhone
CENTRALE SOLAIRE 3 : revenue, balance sheet and financial ratios
CENTRALE SOLAIRE 3 is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in FUVEAU (13710),
this company of category ETI
shows in 2024 a revenue of 929 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRALE SOLAIRE 3 (SIREN 510455173)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
929 083 €
953 750 €
871 308 €
855 399 €
904 621 €
822 089 €
930 301 €
887 602 €
Net income
520 388 €
209 135 €
87 786 €
-37 057 €
32 762 €
-24 347 €
26 337 €
-74 630 €
EBITDA
680 621 €
672 504 €
637 584 €
619 497 €
720 967 €
626 077 €
763 223 €
704 386 €
Net margin
56.0%
21.9%
10.1%
-4.3%
3.6%
-3.0%
2.8%
-8.4%
Revenue and income statement
In 2024, CENTRALE SOLAIRE 3 achieves revenue of 929 k€. Revenue is growing positively over 8 years (CAGR: +0.6%). Slight decline of -3% vs 2023. After deducting consumption (818 €), gross margin stands at 928 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 681 k€, representing 73.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.7 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 520 k€, i.e. 56.0% 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
929 083 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
928 265 €
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
680 621 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
255 926 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
520 388 €
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
73.3%
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 -1839%. 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 -5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 58.9% 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
-1839.234%
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
-5.448%
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
58.887%
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
6.36
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
-2030.84
-2114.934
-1646.111
-1557.453
-1134.181
-1078.63
-1434.574
-1839.234
Financial autonomy
-5.152
-4.929
-6.412
-6.798
-9.604
-10.092
-7.36
-5.448
Repayment capacity
19.133
15.479
21.173
15.392
17.241
11.811
8.28
6.36
Cash flow / Revenue
41.632%
47.722%
38.421%
46.237%
38.883%
51.0%
56.603%
58.887%
Sector positioning
Debt ratio
-1839.232024
2021
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of CENTRALE SOLAIRE 3 (-1839.23) 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
-5.45%2024
2021
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average+13 pts over 3 years
In 2024, the financial autonomy of CENTRALE SOLAIRE 3 (-5.5%) 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
6.36 years2024
2021
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of CENTRALE SOLAIRE 3 (6.36) 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 390.78. 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 21.7x. 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
390.777
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
21.658
Liquidity indicators evolution CENTRALE SOLAIRE 3
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
1075.342
1423.992
1440.664
1708.26
1600.603
931.596
1412.232
390.777
Interest coverage
47.568
41.831
49.55
41.87
45.529
40.643
37.433
21.658
Sector positioning
Liquidity ratio
390.782024
2021
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-20 pts over 3 years
In 2024, the liquidity ratio of CENTRALE SOLAIRE 3 (390.78) 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
21.66x2024
2021
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of CENTRALE SOLAIRE 3 (21.7x) 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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 312 days. Excellent situation: suppliers finance 231 days of the operating cycle (retail model). Overall, WCR represents 197 days of revenue, i.e. 508 k€ to permanently finance. Over 2016-2024, WCR increased by +165%, 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
508 181 €
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
81 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
312 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
197 j
WCR and payment terms evolution CENTRALE SOLAIRE 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-785 173 €
247 004 €
-681 684 €
-530 642 €
-541 895 €
-506 953 €
73 076 €
508 181 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
67
67
95
113
98
100
203
81
Supplier payment term (days)
60
86
76
97
49
51
84
312
Positioning of CENTRALE SOLAIRE 3 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 SOLAIRE 3 is estimated at
1 315 978 €
(range 204 424€ - 5 173 855€).
With an EBITDA of 680 621€, 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
204k€1315k€5173k€
1 315 978 €Range: 204 424€ - 5 173 855€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
680 621 €×2.4x
Estimation1 646 879 €
180 717€ - 6 179 387€
Revenue Multiple30%
929 083 €×0.69x
Estimation642 777 €
126 545€ - 3 261 860€
Net Income Multiple20%
520 388 €×2.9x
Estimation1 498 529 €
380 511€ - 5 528 023€
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 SOLAIRE 3 with other companies in the same sector:
Frequently asked questions about CENTRALE SOLAIRE 3
What is the revenue of CENTRALE SOLAIRE 3 ?
The revenue of CENTRALE SOLAIRE 3 in 2024 is 929 k€.
Is CENTRALE SOLAIRE 3 profitable?
Yes, CENTRALE SOLAIRE 3 generated a net profit of 520 k€ in 2024.
Where is the headquarters of CENTRALE SOLAIRE 3 ?
The headquarters of CENTRALE SOLAIRE 3 is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of CENTRALE SOLAIRE 3 ?
The tax return of CENTRALE SOLAIRE 3 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 SOLAIRE 3 operate?
CENTRALE SOLAIRE 3 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