Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-10-10 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75010), Paris
EOLE DE PLAN FLEURY : revenue, balance sheet and financial ratios
EOLE DE PLAN FLEURY is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75010),
this company of category ETI
shows in 2024 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLE DE PLAN FLEURY (SIREN 797968765)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 182 053 €
N/C
N/C
5 378 506 €
6 381 481 €
5 809 954 €
4 919 634 €
1 636 155 €
N/C
Net income
1 549 852 €
2 137 780 €
1 202 570 €
3 134 531 €
1 571 611 €
1 105 084 €
867 263 €
-235 291 €
-128 005 €
EBITDA
4 260 222 €
N/C
N/C
4 257 511 €
5 293 259 €
4 710 408 €
4 279 759 €
1 041 812 €
-115 836 €
Net margin
29.9%
N/C
N/C
58.3%
24.6%
19.0%
17.6%
-14.4%
N/C
Revenue and income statement
In 2024, EOLE DE PLAN FLEURY achieves revenue of 5.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.9%. After deducting consumption (0 €), gross margin stands at 5.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.3 M€, representing 82.2% 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 1.5 M€, i.e. 29.9% 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
5 182 053 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 182 053 €
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
4 260 222 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 399 272 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 549 852 €
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
82.2%
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 362%. 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 20%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 65.8% 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
361.706%
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
20.125%
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
65.82%
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
6.244
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
-12720.911
7073.625
3041.781
1148.501
496.831
1212.275
538.577
361.706
Financial autonomy
-4.798
-0.755
1.322
3.015
7.587
15.914
7.137
14.272
20.125
Repayment capacity
0.0
77.554
10.328
9.095
7.382
11.416
None
None
6.244
Cash flow / Revenue
None%
36.272%
70.365%
63.675%
65.283%
46.987%
None%
None%
65.82%
Sector positioning
Debt ratio
361.712024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLE DE PLAN FLEURY (361.71) 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
20.12%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+13 pts over 3 years
In 2024, the financial autonomy of EOLE DE PLAN FLEURY (20.1%) 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
6.24 years2024
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLE DE PLAN FLEURY (6.24) 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 1537.13. 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 8.7x. 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
1537.135
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
8.74
Liquidity indicators evolution EOLE DE PLAN FLEURY
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
396.258
1315.114
591.155
938.226
1529.057
1833.796
760.448
342.451
1537.135
Interest coverage
-10.506
52.649
15.015
12.278
10.247
11.74
None
None
8.74
Sector positioning
Liquidity ratio
1537.132024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of EOLE DE PLAN FLEURY (1537.13) 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
8.74x2024
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of EOLE DE PLAN FLEURY (8.7x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Overall, WCR represents 245 days of revenue, i.e. 3.5 M€ to permanently finance.
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
3 531 880 €
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
39 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
102 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
245 j
WCR and payment terms evolution EOLE DE PLAN FLEURY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
8 465 695 €
1 792 075 €
2 753 976 €
3 887 726 €
5 597 680 €
0 €
0 €
3 531 880 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
296
37
38
30
50
0
0
39
Supplier payment term (days)
309
41
107
112
117
91
0
0
102
Positioning of EOLE DE PLAN FLEURY in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of EOLE DE PLAN FLEURY is estimated at
7 122 315 €
(range 1 003 978€ - 28 090 152€).
With an EBITDA of 4 260 222€, 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
1003k€7122k€28090k€
7 122 315 €Range: 1 003 978€ - 28 090 152€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 260 222 €×2.4x
Estimation10 308 334 €
1 131 164€ - 38 678 734€
Revenue Multiple30%
5 182 053 €×0.69x
Estimation3 585 154 €
705 815€ - 18 193 348€
Net Income Multiple20%
1 549 852 €×2.9x
Estimation4 463 012 €
1 133 262€ - 16 463 903€
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 EOLE DE PLAN FLEURY with other companies in the same sector:
Frequently asked questions about EOLE DE PLAN FLEURY
What is the revenue of EOLE DE PLAN FLEURY ?
The revenue of EOLE DE PLAN FLEURY in 2024 is 5.2 M€.
Is EOLE DE PLAN FLEURY profitable?
Yes, EOLE DE PLAN FLEURY generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of EOLE DE PLAN FLEURY ?
The headquarters of EOLE DE PLAN FLEURY is located in PARIS (75010), in the department Paris.
Where to find the tax return of EOLE DE PLAN FLEURY ?
The tax return of EOLE DE PLAN FLEURY 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 EOLE DE PLAN FLEURY operate?
EOLE DE PLAN FLEURY 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