Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-04-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINTE-MARIE (97438), La Reunion
ELECSOL LA REUNION 1 : revenue, balance sheet and financial ratios
ELECSOL LA REUNION 1 is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in SAINTE-MARIE (97438),
this company of category ETI
shows in 2024 a revenue of 305 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELECSOL LA REUNION 1 (SIREN 503149007)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
305 157 €
305 061 €
194 330 €
125 058 €
126 603 €
133 084 €
129 969 €
131 026 €
142 622 €
Net income
-33 286 €
25 727 €
-3 611 €
2 033 €
39 692 €
35 711 €
17 148 €
13 179 €
99 563 €
EBITDA
207 703 €
210 925 €
137 695 €
90 773 €
86 623 €
100 270 €
84 153 €
94 417 €
93 636 €
Net margin
-10.9%
8.4%
-1.9%
1.6%
31.4%
26.8%
13.2%
10.1%
69.8%
Revenue and income statement
In 2024, ELECSOL LA REUNION 1 achieves revenue of 305 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.0%. Vs 2023: +0%. After deducting consumption (5 k€), gross margin stands at 300 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 208 k€, representing 68.1% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -33 k€ (-10.9% 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
305 157 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
299 714 €
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
207 703 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
59 659 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-33 286 €
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
68.1%
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 1426%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 47.8% 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
1426.158%
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
5.698%
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
47.793%
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
13.896
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 ELECSOL LA REUNION 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
327.158
290.71
289.597
339.867
370.647
979.881
1300.15
1087.368
1426.158
Financial autonomy
18.534
21.312
21.551
18.564
15.196
7.042
6.313
7.609
5.698
Repayment capacity
11.531
7.167
8.629
4.891
8.134
22.109
22.055
12.405
13.896
Cash flow / Revenue
36.05%
60.177%
54.625%
76.894%
54.436%
54.32%
45.401%
50.396%
47.793%
Sector positioning
Debt ratio
1426.162024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ELECSOL LA REUNION 1 (1426.16) 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
5.7%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+6 pts over 3 years
In 2024, the financial autonomy of ELECSOL LA REUNION 1 (5.7%) 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
13.9 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of ELECSOL LA REUNION 1 (13.90) 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 116.04. 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 32.8x. 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
116.036
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
32.823
Liquidity indicators evolution ELECSOL LA REUNION 1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
129.48
217.288
391.164
287.236
42.247
34.293
142.074
250.59
116.036
Interest coverage
82.911
14.665
13.065
15.398
16.25
25.07
34.768
26.56
32.823
Sector positioning
Liquidity ratio
116.042024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-9 pts over 3 years
In 2024, the liquidity ratio of ELECSOL LA REUNION 1 (116.04) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
32.82x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ELECSOL LA REUNION 1 (32.8x) 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: 161 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 384 days. Excellent situation: suppliers finance 223 days of the operating cycle (retail model). Overall, WCR represents 133 days of revenue, i.e. 113 k€ to permanently finance. Over 2016-2024, WCR increased by +625%, 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
113 018 €
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
161 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
384 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
133 j
WCR and payment terms evolution ELECSOL LA REUNION 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-21 525 €
15 727 €
-1 764 €
76 694 €
-81 128 €
-176 861 €
110 315 €
215 947 €
113 018 €
Inventory turnover (days)
0
0
0
0
0
0
7
0
0
Customer payment term (days)
137
152
156
146
152
157
229
177
161
Supplier payment term (days)
147
117
62
81
580
7195
433
286
384
Positioning of ELECSOL LA REUNION 1 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ELECSOL LA REUNION 1 is estimated at
393 278 €
(range 50 054€ - 1 580 348€).
With an EBITDA of 207 703€, 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
50k€393k€1580k€
393 278 €Range: 50 054€ - 1 580 348€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
207 703 €×2.4x
Estimation502 573 €
55 149€ - 1 885 744€
Revenue Multiple30%
305 157 €×0.69x
Estimation211 120 €
41 564€ - 1 071 357€
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 ELECSOL LA REUNION 1 with other companies in the same sector:
Frequently asked questions about ELECSOL LA REUNION 1
What is the revenue of ELECSOL LA REUNION 1 ?
The revenue of ELECSOL LA REUNION 1 in 2024 is 305 k€.
Is ELECSOL LA REUNION 1 profitable?
ELECSOL LA REUNION 1 recorded a net loss in 2024.
Where is the headquarters of ELECSOL LA REUNION 1 ?
The headquarters of ELECSOL LA REUNION 1 is located in SAINTE-MARIE (97438), in the department La Reunion.
Where to find the tax return of ELECSOL LA REUNION 1 ?
The tax return of ELECSOL LA REUNION 1 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 ELECSOL LA REUNION 1 operate?
ELECSOL LA REUNION 1 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