Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-04-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MARSEILLE (13002), Bouches-du-Rhone
ELECSOL MEDITERRANEE : revenue, balance sheet and financial ratios
ELECSOL MEDITERRANEE is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in MARSEILLE (13002),
this company of category ETI
shows in 2024 a revenue of 196 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELECSOL MEDITERRANEE (SIREN 503149106)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
195 935 €
195 466 €
188 296 €
171 897 €
120 984 €
96 029 €
125 160 €
176 242 €
182 708 €
182 360 €
Net income
84 113 €
82 307 €
93 041 €
68 393 €
41 767 €
-1 206 €
-188 797 €
14 706 €
37 131 €
35 202 €
EBITDA
179 038 €
179 547 €
171 955 €
145 754 €
99 669 €
78 122 €
100 291 €
123 137 €
151 435 €
143 017 €
Net margin
42.9%
42.1%
49.4%
39.8%
34.5%
-1.3%
-150.8%
8.3%
20.3%
19.3%
Revenue and income statement
In 2024, ELECSOL MEDITERRANEE achieves revenue of 196 k€. Revenue is growing positively over 10 years (CAGR: +0.8%). Vs 2023: +0%. After deducting consumption (0 €), gross margin stands at 196 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 179 k€, representing 91.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 84 k€, i.e. 42.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
195 935 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
195 935 €
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
179 038 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
113 888 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
84 113 €
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
91.4%
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 0%. 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 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 76.2% 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
0.433%
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
99.398%
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
76.18%
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
0.012
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
458.91
332.851
295.142
1872.378
1750.492
771.583
284.514
155.373
27.702
0.433
Financial autonomy
17.652
22.76
24.232
4.983
5.309
10.997
24.938
37.816
73.412
99.398
Repayment capacity
7.523
6.528
7.874
8.896
8.834
6.616
3.02
2.306
0.596
0.012
Cash flow / Revenue
56.792%
57.74%
47.134%
55.199%
65.243%
70.737%
77.694%
84.017%
75.438%
76.18%
Sector positioning
Debt ratio
0.432024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-18 pts over 3 years
In 2024, the debt ratio of ELECSOL MEDITERRANEE (0.43) 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
99.4%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of ELECSOL MEDITERRANEE (99.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-8 pts over 3 years
In 2024, the repayment capacity of ELECSOL MEDITERRANEE (0.01) 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 8829.35. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
8829.353
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1118.731
1186.251
616.46
253.09
279.912
218.292
131.659
697.054
90.814
8829.353
Interest coverage
26.739
25.0
27.893
31.113
19.801
13.985
9.023
5.439
3.669
0.97
Sector positioning
Liquidity ratio
8829.352024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of ELECSOL MEDITERRANEE (8829.35) 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
0.97x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-7 pts over 3 years
In 2024, the interest coverage of ELECSOL MEDITERRANEE (1.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 2 days. The company must finance 30 days of gap between collections and payments. Overall, WCR represents 98 days of revenue, i.e. 54 k€ to permanently finance. Over 2015-2024, WCR increased by +134%, 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
53 590 €
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
32 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
2 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
98 j
WCR and payment terms evolution ELECSOL MEDITERRANEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
22 910 €
15 949 €
18 239 €
16 107 €
19 123 €
28 438 €
7 588 €
12 750 €
-880 €
53 590 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
26
26
45
33
39
22
19
15
30
32
Supplier payment term (days)
89
56
157
113
128
60
236
352
86
2
Positioning of ELECSOL MEDITERRANEE 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 MEDITERRANEE is estimated at
305 716 €
(range 44 075€ - 1 197 820€).
With an EBITDA of 179 038€, 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
44k€305k€1197k€
305 716 €Range: 44 075€ - 1 197 820€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
179 038 €×2.4x
Estimation433 213 €
47 538€ - 1 625 494€
Revenue Multiple30%
195 935 €×0.69x
Estimation135 556 €
26 687€ - 687 896€
Net Income Multiple20%
84 113 €×2.9x
Estimation242 215 €
61 504€ - 893 523€
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 MEDITERRANEE with other companies in the same sector:
Frequently asked questions about ELECSOL MEDITERRANEE
What is the revenue of ELECSOL MEDITERRANEE ?
The revenue of ELECSOL MEDITERRANEE in 2024 is 196 k€.
Is ELECSOL MEDITERRANEE profitable?
Yes, ELECSOL MEDITERRANEE generated a net profit of 84 k€ in 2024.
Where is the headquarters of ELECSOL MEDITERRANEE ?
The headquarters of ELECSOL MEDITERRANEE is located in MARSEILLE (13002), in the department Bouches-du-Rhone.
Where to find the tax return of ELECSOL MEDITERRANEE ?
The tax return of ELECSOL MEDITERRANEE 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 MEDITERRANEE operate?
ELECSOL MEDITERRANEE 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