Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-09-01 (9 years)Status: ActiveBusiness sector: Réparation d'équipements électriquesLocation: BEZANNES (51430), Marne
DEUTSCHE WINDTECHNIK : revenue, balance sheet and financial ratios
DEUTSCHE WINDTECHNIK is a French company
founded 9 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in BEZANNES (51430),
this company of category PME
shows in 2023 a revenue of 11.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEUTSCHE WINDTECHNIK (SIREN 822111076)
Indicator
2023
2021
2020
2019
2018
2017
Revenue
11 176 769 €
9 224 668 €
7 939 716 €
5 153 465 €
2 513 219 €
804 068 €
Net income
-902 289 €
-2 676 750 €
-2 219 158 €
-1 660 332 €
-2 246 223 €
-1 575 828 €
EBITDA
763 057 €
-1 136 747 €
-761 967 €
-1 737 223 €
-2 042 996 €
-1 547 856 €
Net margin
-8.1%
-29.0%
-28.0%
-32.2%
-89.4%
-196.0%
Revenue and income statement
In 2023, DEUTSCHE WINDTECHNIK achieves revenue of 11.2 M€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +55.1%. Vs 2021, growth of +21% (9.2 M€ -> 11.2 M€). After deducting consumption (1.4 M€), gross margin stands at 9.8 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 763 k€, representing 6.8% of revenue. Positive scissor effect: EBITDA margin improves by +19.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -902 k€ (-8.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 176 769 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 810 614 €
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
763 057 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
568 642 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-902 289 €
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
6.8%
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 -121%. 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 -177%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-120.957%
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
-176.993%
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
-6.343%
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
-22.083
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 DEUTSCHE WINDTECHNIK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
Debt ratio
-123.124
-63.215
-62.484
-83.515
-76.008
-120.957
Financial autonomy
-75.12
-117.214
-185.387
-116.937
-238.82
-176.993
Repayment capacity
-1.225
-1.149
-1.841
-2.569
-2.716
-22.083
Cash flow / Revenue
-193.933%
-83.151%
-35.934%
-31.427%
-31.415%
-6.343%
Sector positioning
Debt ratio
-120.962023
2020
2021
2023
Q1: 1.25
Med: 15.46
Q3: 44.3
Excellent
In 2023, the debt ratio of DEUTSCHE WINDTECHNIK (-120.96) 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
-176.99%2023
2020
2021
2023
Q1: 28.4%
Med: 45.99%
Q3: 61.36%
Watch+7 pts over 3 years
In 2023, the financial autonomy of DEUTSCHE WINDTECHNIK (-177.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-22.08 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.29 years
Q3: 1.68 years
Excellent
In 2023, the repayment capacity of DEUTSCHE WINDTECHNIK (-22.08) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 273.74. 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 59.4x. 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
273.741
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
59.407
Liquidity indicators evolution DEUTSCHE WINDTECHNIK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
Liquidity ratio
107.083
65.575
51.059
76.778
55.818
273.741
Interest coverage
-0.704
-2.053
-6.677
-19.632
-16.346
59.407
Sector positioning
Liquidity ratio
273.742023
2020
2021
2023
Q1: 169.28
Med: 218.9
Q3: 317.02
Good+52 pts over 3 years
In 2023, the liquidity ratio of DEUTSCHE WINDTECHNIK (273.74) 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
59.41x2023
2020
2021
2023
Q1: 0.0x
Med: 0.35x
Q3: 3.13x
Excellent+51 pts over 3 years
In 2023, the interest coverage of DEUTSCHE WINDTECHNIK (59.4x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Inventory turnover is 104 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 140 days of revenue, i.e. 4.3 M€ to permanently finance. Over 2017-2023, WCR increased by +433%, requiring additional financing.
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
4 342 175 €
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
42 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
68 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
104 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
140 j
WCR and payment terms evolution DEUTSCHE WINDTECHNIK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
Operating WCR
814 537 €
-97 337 €
-1 324 853 €
1 306 242 €
-2 952 €
4 342 175 €
Inventory turnover (days)
188
120
77
75
78
104
Customer payment term (days)
169
54
58
142
35
42
Supplier payment term (days)
208
177
71
133
112
68
Positioning of DEUTSCHE WINDTECHNIK in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of DEUTSCHE WINDTECHNIK is estimated at
2 347 522 €
(range 967 140€ - 5 016 408€).
With an EBITDA of 763 057€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.28x
(conservative valuation).
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.
Estimated enterprise value2023
197 transactions
967k€2347k€5016k€
2 347 522 €Range: 967 140€ - 5 016 408€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
763 057 €×2.4x
Estimation1 845 086 €
587 619€ - 4 616 421€
Revenue Multiple30%
11 176 769 €×0.28x
Estimation3 184 918 €
1 599 676€ - 5 683 054€
How is this estimate calculated?
This estimate is based on the analysis of 197 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 (Réparation d'équipements électriques)
Compare DEUTSCHE WINDTECHNIK with other companies in the same sector:
Frequently asked questions about DEUTSCHE WINDTECHNIK
What is the revenue of DEUTSCHE WINDTECHNIK ?
The revenue of DEUTSCHE WINDTECHNIK in 2023 is 11.2 M€.
Is DEUTSCHE WINDTECHNIK profitable?
DEUTSCHE WINDTECHNIK recorded a net loss in 2023.
Where is the headquarters of DEUTSCHE WINDTECHNIK ?
The headquarters of DEUTSCHE WINDTECHNIK is located in BEZANNES (51430), in the department Marne.
Where to find the tax return of DEUTSCHE WINDTECHNIK ?
The tax return of DEUTSCHE WINDTECHNIK 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 DEUTSCHE WINDTECHNIK operate?
DEUTSCHE WINDTECHNIK operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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