Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-12-21 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINTE-MARIE (97438), La Reunion
ELECSOL LA REUNION 13 : revenue, balance sheet and financial ratios
ELECSOL LA REUNION 13 is a French company
founded 17 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 286 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELECSOL LA REUNION 13 (SIREN 510171192)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
286 442 €
260 395 €
250 118 €
240 589 €
132 883 €
155 987 €
49 094 €
49 614 €
55 432 €
Net income
-77 653 €
-22 225 €
11 005 €
115 508 €
-14 166 €
-26 284 €
13 349 €
13 512 €
9 614 €
EBITDA
159 499 €
192 490 €
163 894 €
177 463 €
52 418 €
22 323 €
87 €
27 062 €
14 252 €
Net margin
-27.1%
-8.5%
4.4%
48.0%
-10.7%
-16.9%
27.2%
27.2%
17.3%
Revenue and income statement
In 2024, ELECSOL LA REUNION 13 achieves revenue of 286 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.8%. Vs 2023, growth of +10% (260 k€ -> 286 k€). After deducting consumption (0 €), gross margin stands at 286 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 159 k€, representing 55.7% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -17%, reducing margin by 18.2 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 -78 k€ (-27.1% 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
286 442 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
286 442 €
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
159 499 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
35 531 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-77 653 €
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
55.7%
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 1515%. 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 42.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 15.8% 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
1514.561%
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
5.834%
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
15.819%
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
42.344
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 13
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
405.89
111.071
470.089
1525.781
1862.846
843.453
786.482
945.825
1514.561
Financial autonomy
16.296
45.033
14.478
5.426
4.172
8.526
9.193
8.967
5.834
Repayment capacity
5.394
6.641
-89.012
-373.83
276.446
8.322
15.207
20.434
42.344
Cash flow / Revenue
22.658%
44.673%
-15.214%
-2.896%
5.074%
90.808%
46.848%
36.322%
15.819%
Sector positioning
Debt ratio
1514.562024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of ELECSOL LA REUNION 13 (1514.56) 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
5.83%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of ELECSOL LA REUNION 13 (5.8%) 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
42.34 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch
In 2024, the repayment capacity of ELECSOL LA REUNION 13 (42.34) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 196.61. 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 71.6x. 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
196.614
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
71.59
Liquidity indicators evolution ELECSOL LA REUNION 13
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
663.563
533.157
105.857
62.083
28.743
59.137
32.946
98.704
196.614
Interest coverage
0.0
9.393
6748.276
140.165
87.138
25.462
28.628
50.903
71.59
Sector positioning
Liquidity ratio
196.612024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average+19 pts over 3 years
In 2024, the liquidity ratio of ELECSOL LA REUNION 13 (196.61) 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
71.59x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of ELECSOL LA REUNION 13 (71.6x) 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: 122 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 224 days of revenue, i.e. 178 k€ to permanently finance. Over 2016-2024, WCR increased by +414%, 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
177 975 €
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
122 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
152 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
224 j
WCR and payment terms evolution ELECSOL LA REUNION 13
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
34 597 €
12 982 €
25 516 €
-71 323 €
-116 711 €
-24 812 €
-159 288 €
64 138 €
177 975 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
80
89
93
115
211
217
120
108
122
Supplier payment term (days)
66
57
271
11
724
836
445
258
152
Positioning of ELECSOL LA REUNION 13 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 13 is estimated at
315 523 €
(range 41 099€ - 1 282 180€).
With an EBITDA of 159 499€, 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
41k€315k€1282k€
315 523 €Range: 41 099€ - 1 282 180€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
159 499 €×2.4x
Estimation385 935 €
42 350€ - 1 448 098€
Revenue Multiple30%
286 442 €×0.69x
Estimation198 172 €
39 014€ - 1 005 651€
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 13 with other companies in the same sector:
Frequently asked questions about ELECSOL LA REUNION 13
What is the revenue of ELECSOL LA REUNION 13 ?
The revenue of ELECSOL LA REUNION 13 in 2024 is 286 k€.
Is ELECSOL LA REUNION 13 profitable?
ELECSOL LA REUNION 13 recorded a net loss in 2024.
Where is the headquarters of ELECSOL LA REUNION 13 ?
The headquarters of ELECSOL LA REUNION 13 is located in SAINTE-MARIE (97438), in the department La Reunion.
Where to find the tax return of ELECSOL LA REUNION 13 ?
The tax return of ELECSOL LA REUNION 13 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 13 operate?
ELECSOL LA REUNION 13 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