Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-12-02 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: NANTERRE (92000), Hauts-de-Seine
EOLE PLATEAU D ANDIGNY : revenue, balance sheet and financial ratios
EOLE PLATEAU D ANDIGNY is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLE PLATEAU D ANDIGNY (SIREN 528974520)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 510 140 €
5 489 404 €
4 373 893 €
4 252 475 €
4 984 836 €
4 868 375 €
4 500 108 €
4 150 708 €
4 331 545 €
Net income
876 229 €
1 535 135 €
727 000 €
364 396 €
1 079 799 €
173 448 €
258 327 €
-342 411 €
-374 810 €
EBITDA
3 130 010 €
4 252 984 €
3 205 316 €
3 043 383 €
3 777 707 €
3 179 636 €
3 335 823 €
2 950 689 €
3 226 106 €
Net margin
19.4%
28.0%
16.6%
8.6%
21.7%
3.6%
5.7%
-8.2%
-8.7%
Revenue and income statement
In 2024, EOLE PLATEAU D ANDIGNY achieves revenue of 4.5 M€. Revenue is growing positively over 9 years (CAGR: +0.5%). Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 4.5 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 3.1 M€, representing 69.4% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -26%, reducing margin by 8.1 pts. This reflects costs rising faster than 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 876 k€, i.e. 19.4% 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
4 510 140 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 510 140 €
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
3 130 010 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 718 801 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
876 229 €
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
69.4%
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 131%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 5.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 48.0% 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
130.993%
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
41.222%
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
48.042%
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
5.548
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 EOLE PLATEAU D ANDIGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1990.5
1350.18
832.508
635.443
383.723
306.133
242.507
170.629
130.993
Financial autonomy
4.704
6.789
10.54
12.715
20.297
24.167
28.688
35.089
41.222
Repayment capacity
14.475
14.698
10.942
11.655
7.181
9.243
7.411
4.87
5.548
Cash flow / Revenue
46.402%
44.628%
50.656%
41.778%
56.008%
45.728%
50.575%
53.275%
48.042%
Sector positioning
Debt ratio
130.992024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLE PLATEAU D ANDIGNY (130.99) 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
41.22%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of EOLE PLATEAU D ANDIGNY (41.2%) 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
5.55 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLE PLATEAU D ANDIGNY (5.55) 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 502.21. 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 19.1x. 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
502.214
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
19.09
Liquidity indicators evolution EOLE PLATEAU D ANDIGNY
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
290.83
310.286
318.548
189.872
300.695
306.574
547.526
413.952
502.214
Interest coverage
37.779
36.758
28.347
34.119
24.92
27.721
23.76
16.14
19.09
Sector positioning
Liquidity ratio
502.212024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-6 pts over 3 years
In 2024, the liquidity ratio of EOLE PLATEAU D ANDIGNY (502.21) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
19.09x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of EOLE PLATEAU D ANDIGNY (19.1x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. Excellent situation: suppliers finance 97 days of the operating cycle (retail model). WCR is negative (-376 days): operations structurally generate cash. Notable WCR improvement over the period (-168%), freeing up cash.
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
-4 707 368 €
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
28 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
125 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
-376 j
WCR and payment terms evolution EOLE PLATEAU D ANDIGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 755 965 €
-2 198 422 €
-3 409 192 €
-3 126 957 €
-4 422 497 €
-4 995 638 €
-5 013 181 €
-4 114 473 €
-4 707 368 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
70
38
42
34
33
33
83
28
Supplier payment term (days)
147
118
85
346
77
37
47
108
125
Positioning of EOLE PLATEAU D ANDIGNY 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 PLATEAU D ANDIGNY is estimated at
5 227 530 €
(range 727 966€ - 20 820 673€).
With an EBITDA of 3 130 010€, 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
727k€5227k€20820k€
5 227 530 €Range: 727 966€ - 20 820 673€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 130 010 €×2.4x
Estimation7 573 593 €
831 073€ - 28 417 492€
Revenue Multiple30%
4 510 140 €×0.69x
Estimation3 120 297 €
614 298€ - 15 834 370€
Net Income Multiple20%
876 229 €×2.9x
Estimation2 523 222 €
640 704€ - 9 308 082€
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 PLATEAU D ANDIGNY with other companies in the same sector:
Frequently asked questions about EOLE PLATEAU D ANDIGNY
What is the revenue of EOLE PLATEAU D ANDIGNY ?
The revenue of EOLE PLATEAU D ANDIGNY in 2024 is 4.5 M€.
Is EOLE PLATEAU D ANDIGNY profitable?
Yes, EOLE PLATEAU D ANDIGNY generated a net profit of 876 k€ in 2024.
Where is the headquarters of EOLE PLATEAU D ANDIGNY ?
The headquarters of EOLE PLATEAU D ANDIGNY is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of EOLE PLATEAU D ANDIGNY ?
The tax return of EOLE PLATEAU D ANDIGNY 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 PLATEAU D ANDIGNY operate?
EOLE PLATEAU D ANDIGNY 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