Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-04-25 (9 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LEVALLOIS-PERRET (92300), Hauts-de-Seine
CENTRALE SOLAIRE ORION 31 : revenue, balance sheet and financial ratios
CENTRALE SOLAIRE ORION 31 is a French company
founded 9 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 620 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRALE SOLAIRE ORION 31 (SIREN 830101614)
Indicator
2024
2022
2021
2020
2019
2018
Revenue
619 676 €
635 348 €
489 274 €
N/C
N/C
N/C
Net income
-100 735 €
-174 307 €
-22 189 €
-12 837 €
-5 438 €
-5 508 €
EBITDA
409 132 €
387 706 €
365 355 €
-12 838 €
3 198 €
-5 508 €
Net margin
-16.3%
-27.4%
-4.5%
N/C
N/C
N/C
Revenue and income statement
In 2024, CENTRALE SOLAIRE ORION 31 achieves revenue of 620 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.2%. Slight decline of -2% vs 2022. After deducting consumption (0 €), gross margin stands at 620 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 409 k€, representing 66.0% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -101 k€ (-16.3% 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
619 676 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
619 676 €
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
409 132 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
110 953 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-100 735 €
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
66.0%
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 5321%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 16.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 47.9% 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
5320.88%
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
1.814%
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
47.898%
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
16.819
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 ORION 31
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2024
Debt ratio
0.0
-896.65
-5766.081
7427.004
7116.914
5320.88
Financial autonomy
-213.031
-12.367
-1.122
1.295
1.3
1.814
Repayment capacity
0.0
-13.928
-95.598
17.365
19.437
16.819
Cash flow / Revenue
None%
None%
None%
74.604%
45.587%
47.898%
Sector positioning
Debt ratio
5320.882024
2021
2022
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of CENTRALE SOLAIRE ORION 31 (5320.88) 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
1.81%2024
2021
2022
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+16 pts over 3 years
In 2024, the financial autonomy of CENTRALE SOLAIRE ORION 31 (1.8%) 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
16.82 years2024
2021
2022
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of CENTRALE SOLAIRE ORION 31 (16.82) 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 363.14. 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 29.3x. 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
363.144
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
29.308
Liquidity indicators evolution CENTRALE SOLAIRE ORION 31
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2024
Liquidity ratio
31.946
5135.05
71.917
576.153
163.365
363.144
Interest coverage
0.0
-70.044
0.0
17.226
25.295
29.308
Sector positioning
Liquidity ratio
363.142024
2021
2022
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-10 pts over 3 years
In 2024, the liquidity ratio of CENTRALE SOLAIRE ORION 31 (363.14) 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
29.31x2024
2021
2022
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of CENTRALE SOLAIRE ORION 31 (29.3x) 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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Excellent situation: suppliers finance 84 days of the operating cycle (retail model). WCR is negative (-265 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
-456 720 €
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
21 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
105 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
-265 j
WCR and payment terms evolution CENTRALE SOLAIRE ORION 31
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2024
Operating WCR
0 €
0 €
0 €
678 594 €
-221 654 €
-456 720 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
300
18
21
Supplier payment term (days)
244
-95
16156
408
125
105
Positioning of CENTRALE SOLAIRE ORION 31 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 ORION 31 is estimated at
779 496 €
(range 99 545€ - 3 137 422€).
With an EBITDA of 409 132€, 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
99k€779k€3137k€
779 496 €Range: 99 545€ - 3 137 422€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
409 132 €×2.4x
Estimation989 965 €
108 632€ - 3 714 527€
Revenue Multiple30%
619 676 €×0.69x
Estimation428 717 €
84 402€ - 2 175 582€
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 ORION 31 with other companies in the same sector:
Frequently asked questions about CENTRALE SOLAIRE ORION 31
What is the revenue of CENTRALE SOLAIRE ORION 31 ?
The revenue of CENTRALE SOLAIRE ORION 31 in 2024 is 620 k€.
Is CENTRALE SOLAIRE ORION 31 profitable?
CENTRALE SOLAIRE ORION 31 recorded a net loss in 2024.
Where is the headquarters of CENTRALE SOLAIRE ORION 31 ?
The headquarters of CENTRALE SOLAIRE ORION 31 is located in LEVALLOIS-PERRET (92300), in the department Hauts-de-Seine.
Where to find the tax return of CENTRALE SOLAIRE ORION 31 ?
The tax return of CENTRALE SOLAIRE ORION 31 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 ORION 31 operate?
CENTRALE SOLAIRE ORION 31 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