Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-02-15 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
CENTRALE SOLAIRE ARUE 3 : revenue, balance sheet and financial ratios
CENTRALE SOLAIRE ARUE 3 is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in LEVALLOIS-PERRET (92300),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRALE SOLAIRE ARUE 3 (SIREN 520671819)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
1 432 462 €
2 707 648 €
2 179 957 €
N/C
N/C
N/C
N/C
N/C
Net income
-63 644 €
1 459 973 €
704 597 €
-11 632 €
-6 938 €
-4 333 €
-4 989 €
-3 973 €
EBITDA
1 092 482 €
2 264 623 €
2 015 097 €
-11 633 €
-2 283 €
-2 885 €
-3 827 €
-3 033 €
Net margin
-4.4%
53.9%
32.3%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, CENTRALE SOLAIRE ARUE 3 achieves revenue of 1.4 M€. Revenue is declining over the period 2022-2024 (CAGR: -18.9%). Significant drop of -47% vs 2023. After deducting consumption (0 €), gross margin stands at 1.4 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 1.1 M€, representing 76.3% of revenue. Warning negative scissor effect: despite revenue change (-47%), EBITDA varies by -52%, reducing margin by 7.4 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 -64 k€ (-4.4% 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
1 432 462 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 432 462 €
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
1 092 482 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
415 157 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-63 644 €
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
76.3%
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 251%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 66.9% 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
250.686%
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
28.268%
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
66.864%
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
10.866
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CENTRALE SOLAIRE ARUE 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
-115.114
-113.684
-109.287
-302.484
1057.839
680.593
329.095
250.686
Financial autonomy
-444.414
-441.356
-497.995
-47.495
8.442
8.731
18.972
28.268
Repayment capacity
-5.648
-5.579
-7.267
-15.587
9.462
6.579
8.015
10.866
Cash flow / Revenue
None%
None%
None%
None%
None%
93.57%
58.707%
66.864%
Sector positioning
Debt ratio
250.692024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of CENTRALE SOLAIRE ARUE 3 (250.69) 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
28.27%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+17 pts over 3 years
In 2024, the financial autonomy of CENTRALE SOLAIRE ARUE 3 (28.3%) 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
10.87 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of CENTRALE SOLAIRE ARUE 3 (10.87) 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 2359.77. 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 24.7x. 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
2359.772
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
24.691
Liquidity indicators evolution CENTRALE SOLAIRE ARUE 3
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
304.583
252.596
186.045
695.774
1627.949
132.878
212.37
2359.772
Interest coverage
-30.992
-30.363
-50.156
-203.898
0.0
9.483
13.258
24.691
Sector positioning
Liquidity ratio
2359.772024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+38 pts over 3 years
In 2024, the liquidity ratio of CENTRALE SOLAIRE ARUE 3 (2359.77) 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
24.69x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+9 pts over 3 years
In 2024, the interest coverage of CENTRALE SOLAIRE ARUE 3 (24.7x) 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: 108 days. The company must finance 2 days of gap between collections and payments. WCR is negative (-12 days): operations structurally generate 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
-46 440 €
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
108 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
-12 j
WCR and payment terms evolution CENTRALE SOLAIRE ARUE 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
-885 913 €
-948 624 €
-46 440 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
405
323
110
Supplier payment term (days)
146
176
332
379
6083
7312
142
108
Positioning of CENTRALE SOLAIRE ARUE 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 ARUE 3 is estimated at
2 023 792 €
(range 254 460€ - 8 085 109€).
With an EBITDA of 1 092 482€, 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
254k€2023k€8085k€
2 023 792 €Range: 254 460€ - 8 085 109€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 092 482 €×2.4x
Estimation2 643 447 €
290 073€ - 9 918 690€
Revenue Multiple30%
1 432 462 €×0.69x
Estimation991 035 €
195 107€ - 5 029 142€
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 ARUE 3 with other companies in the same sector:
Frequently asked questions about CENTRALE SOLAIRE ARUE 3
What is the revenue of CENTRALE SOLAIRE ARUE 3 ?
The revenue of CENTRALE SOLAIRE ARUE 3 in 2024 is 1.4 M€.
Is CENTRALE SOLAIRE ARUE 3 profitable?
CENTRALE SOLAIRE ARUE 3 recorded a net loss in 2024.
Where is the headquarters of CENTRALE SOLAIRE ARUE 3 ?
The headquarters of CENTRALE SOLAIRE ARUE 3 is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of CENTRALE SOLAIRE ARUE 3 ?
The tax return of CENTRALE SOLAIRE ARUE 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 ARUE 3 operate?
CENTRALE SOLAIRE ARUE 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