Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-02-01 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75013), Paris
EOLIENNE DE SAUGUEUSE : revenue, balance sheet and financial ratios
EOLIENNE DE SAUGUEUSE is a French company
founded 21 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75013),
this company of category ETI
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNE DE SAUGUEUSE (SIREN 480841881)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 531 211 €
1 933 054 €
1 829 876 €
1 810 564 €
2 211 236 €
1 882 976 €
1 875 225 €
1 824 854 €
1 844 931 €
Net income
573 105 €
782 266 €
864 744 €
732 139 €
987 368 €
761 974 €
502 731 €
457 448 €
125 555 €
EBITDA
1 065 088 €
1 334 153 €
1 436 026 €
1 434 422 €
1 828 179 €
1 524 893 €
1 594 275 €
1 346 380 €
1 519 369 €
Net margin
37.4%
40.5%
47.3%
40.4%
44.7%
40.5%
26.8%
25.1%
6.8%
Revenue and income statement
In 2024, EOLIENNE DE SAUGUEUSE achieves revenue of 1.5 M€. Activity remains stable over the period (CAGR: -2.3%). Significant drop of -21% vs 2023. After deducting consumption (0 €), gross margin stands at 1.5 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 1.1 M€, representing 69.6% 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 573 k€, i.e. 37.4% 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
1 531 211 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 531 211 €
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
1 065 088 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
729 638 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
573 105 €
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
69.6%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 72%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 51.5% 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
30.916%
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
72.311%
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
51.508%
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
1.915
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 EOLIENNE DE SAUGUEUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
441.708
312.394
189.567
171.521
118.163
108.897
90.522
54.506
30.916
Financial autonomy
16.728
23.045
30.709
35.422
43.689
45.616
50.377
60.444
72.311
Repayment capacity
9.344
7.644
5.583
4.727
3.085
3.561
3.159
2.424
1.915
Cash flow / Revenue
44.4%
51.216%
53.506%
64.167%
62.716%
60.395%
59.045%
51.564%
51.508%
Sector positioning
Debt ratio
30.922024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLIENNE DE SAUGUEUSE (30.92) 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
72.31%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of EOLIENNE DE SAUGUEUSE (72.3%) 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
1.92 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLIENNE DE SAUGUEUSE (1.92) 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 330.90. 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 8.0x. 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
330.901
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
8.014
Liquidity indicators evolution EOLIENNE DE SAUGUEUSE
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
211.722
520.658
158.803
1349.918
612.482
477.874
606.689
290.837
330.901
Interest coverage
27.721
29.856
21.775
8.487
5.253
5.161
4.688
5.745
8.014
Sector positioning
Liquidity ratio
330.92024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-16 pts over 3 years
In 2024, the liquidity ratio of EOLIENNE DE SAUGUEUSE (330.90) 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
8.01x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of EOLIENNE DE SAUGUEUSE (8.0x) 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: 111 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). WCR is negative (-320 days): operations structurally generate 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
-1 359 271 €
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
111 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
-320 j
WCR and payment terms evolution EOLIENNE DE SAUGUEUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 348 423 €
-824 250 €
-1 396 274 €
-1 707 031 €
-1 801 317 €
-1 693 801 €
-1 847 717 €
-1 274 327 €
-1 359 271 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
31
65
87
43
31
32
33
79
32
Supplier payment term (days)
177
149
323
127
72
105
49
137
111
Positioning of EOLIENNE DE SAUGUEUSE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of EOLIENNE DE SAUGUEUSE is estimated at
1 936 454 €
(range 287 778€ - 7 665 345€).
With an EBITDA of 1 065 088€, 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
287k€1936k€7665k€
1 936 454 €Range: 287 778€ - 7 665 345€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 065 088 €×2.4x
Estimation2 577 162 €
282 800€ - 9 669 979€
Revenue Multiple30%
1 531 211 €×0.69x
Estimation1 059 354 €
208 557€ - 5 375 834€
Net Income Multiple20%
573 105 €×2.9x
Estimation1 650 335 €
419 058€ - 6 088 030€
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 EOLIENNE DE SAUGUEUSE with other companies in the same sector:
Frequently asked questions about EOLIENNE DE SAUGUEUSE
What is the revenue of EOLIENNE DE SAUGUEUSE ?
The revenue of EOLIENNE DE SAUGUEUSE in 2024 is 1.5 M€.
Is EOLIENNE DE SAUGUEUSE profitable?
Yes, EOLIENNE DE SAUGUEUSE generated a net profit of 573 k€ in 2024.
Where is the headquarters of EOLIENNE DE SAUGUEUSE ?
The headquarters of EOLIENNE DE SAUGUEUSE is located in PARIS (75013), in the department Paris.
Where to find the tax return of EOLIENNE DE SAUGUEUSE ?
The tax return of EOLIENNE DE SAUGUEUSE 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 EOLIENNE DE SAUGUEUSE operate?
EOLIENNE DE SAUGUEUSE 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