Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-12-01 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LA DESIRADE (97127), Guadeloupe
EOLE DESIRADE 4 SARL is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in LA DESIRADE (97127),
this company of category PME
shows in 2024 a revenue of 462 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLE DESIRADE 4 SARL (SIREN 487614497)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
461 722 €
398 506 €
785 093 €
701 577 €
648 162 €
669 734 €
890 380 €
807 301 €
Net income
-82 568 €
-204 568 €
105 284 €
95 741 €
19 378 €
-147 899 €
177 125 €
89 394 €
EBITDA
253 753 €
240 350 €
502 454 €
486 586 €
443 284 €
443 726 €
696 869 €
489 507 €
Net margin
-17.9%
-51.3%
13.4%
13.6%
3.0%
-22.1%
19.9%
11.1%
Revenue and income statement
In 2024, EOLE DESIRADE 4 SARL achieves revenue of 462 k€. Revenue is declining over the period 2016-2024 (CAGR: -6.7%). Vs 2023, growth of +16% (399 k€ -> 462 k€). After deducting consumption (0 €), gross margin stands at 462 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 254 k€, representing 55.0% of revenue. Warning negative scissor effect: despite revenue change (+16%), EBITDA varies by +6%, reducing margin by 5.4 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 -83 k€ (-17.9% 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
461 722 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
461 722 €
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
253 753 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-63 055 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-82 568 €
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
55.0%
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 -258%. 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 -22%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 50.7% 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
-258.144%
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
-22.469%
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
50.73%
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
1.255
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1050.651
644.227
7754.738
3685.928
937.665
404.086
-2077.151
-258.144
Financial autonomy
7.456
12.9
1.105
2.19
7.809
15.307
-3.228
-22.469
Repayment capacity
8.283
4.678
12.481
4.718
3.025
2.377
3.288
1.255
Cash flow / Revenue
41.497%
54.193%
23.517%
53.916%
62.06%
53.204%
49.647%
50.73%
Sector positioning
Debt ratio
-258.142024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good-49 pts over 3 years
In 2024, the debt ratio of EOLE DESIRADE 4 SARL (-258.14) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-22.47%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average-29 pts over 3 years
In 2024, the financial autonomy of EOLE DESIRADE 4 SARL (-22.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.25 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLE DESIRADE 4 SARL (1.25) 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 71.66. 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 9.9x. 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
71.662
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
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
170.111
650.031
174.161
157.885
183.002
203.77
117.008
71.662
Interest coverage
32.957
19.036
26.355
22.681
16.982
12.93
19.437
9.892
Sector positioning
Liquidity ratio
71.662024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-25 pts over 3 years
In 2024, the liquidity ratio of EOLE DESIRADE 4 SARL (71.66) 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
9.89x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-9 pts over 3 years
In 2024, the interest coverage of EOLE DESIRADE 4 SARL (9.9x) 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: 164 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 465 days. Excellent situation: suppliers finance 301 days of the operating cycle (retail model). Overall, WCR represents 103 days of revenue, i.e. 132 k€ 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
132 265 €
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
164 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
465 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
103 j
WCR and payment terms evolution EOLE DESIRADE 4 SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
124 898 €
126 283 €
194 953 €
75 394 €
97 337 €
116 531 €
53 938 €
132 265 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
48
57
46
46
43
65
105
164
Supplier payment term (days)
91
75
366
464
489
347
690
465
Positioning of EOLE DESIRADE 4 SARL 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 DESIRADE 4 SARL is estimated at
503 538 €
(range 65 693€ - 2 047 782€).
With an EBITDA of 253 753€, 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
65k€503k€2047k€
503 538 €Range: 65 693€ - 2 047 782€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
253 753 €×2.4x
Estimation613 999 €
67 376€ - 2 303 834€
Revenue Multiple30%
461 722 €×0.69x
Estimation319 438 €
62 888€ - 1 621 031€
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 DESIRADE 4 SARL with other companies in the same sector:
Frequently asked questions about EOLE DESIRADE 4 SARL
What is the revenue of EOLE DESIRADE 4 SARL ?
The revenue of EOLE DESIRADE 4 SARL in 2024 is 462 k€.
Is EOLE DESIRADE 4 SARL profitable?
EOLE DESIRADE 4 SARL recorded a net loss in 2024.
Where is the headquarters of EOLE DESIRADE 4 SARL ?
The headquarters of EOLE DESIRADE 4 SARL is located in LA DESIRADE (97127), in the department Guadeloupe.
Where to find the tax return of EOLE DESIRADE 4 SARL ?
The tax return of EOLE DESIRADE 4 SARL 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 DESIRADE 4 SARL operate?
EOLE DESIRADE 4 SARL 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