Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75001), Paris
EOLIENNE DES BANLEES : revenue, balance sheet and financial ratios
EOLIENNE DES BANLEES is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75001),
this company of category ETI
shows in 2024 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNE DES BANLEES (SIREN 498946730)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 219 336 €
11 225 181 €
7 238 545 €
2 620 496 €
3 301 002 €
2 992 134 €
2 527 391 €
2 441 582 €
2 321 849 €
Net income
2 100 999 €
2 796 763 €
1 484 150 €
1 312 182 €
1 827 613 €
1 506 978 €
630 058 €
1 109 227 €
467 984 €
EBITDA
2 562 001 €
3 240 498 €
1 961 402 €
1 823 252 €
2 371 084 €
2 115 754 €
1 446 164 €
1 691 191 €
1 555 103 €
Net margin
49.8%
24.9%
20.5%
50.1%
55.4%
50.4%
24.9%
45.4%
20.2%
Revenue and income statement
In 2024, EOLIENNE DES BANLEES achieves revenue of 4.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.8%. Significant drop of -62% vs 2023. After deducting consumption (0 €), gross margin stands at 4.2 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 2.6 M€, representing 60.7% of revenue. Positive scissor effect: EBITDA margin improves by +31.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 49.8% 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
4 219 336 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 219 336 €
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
2 562 001 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 538 367 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 100 999 €
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
60.7%
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 27%. 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 67%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 56.1% 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
27.118%
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
66.925%
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
56.081%
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
0.733
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 DES BANLEES
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
5219.96
10469.802
1048.74
346.971
216.207
51.133
32.662
27.118
Financial autonomy
-0.958
1.794
0.898
8.129
20.825
29.389
32.453
33.741
66.925
Repayment capacity
0.0
9.279
16.902
5.028
3.182
3.398
0.94
0.558
0.733
Cash flow / Revenue
30.197%
52.187%
24.063%
59.025%
63.291%
59.964%
24.018%
27.315%
56.081%
Sector positioning
Debt ratio
27.122024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLIENNE DES BANLEES (27.12) 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
66.92%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+11 pts over 3 years
In 2024, the financial autonomy of EOLIENNE DES BANLEES (66.9%) 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
0.73 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLIENNE DES BANLEES (0.73) 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 483.76. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
483.765
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
1.872
Liquidity indicators evolution EOLIENNE DES BANLEES
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
269.363
577.747
249.32
293.047
283.03
403.353
77.459
125.075
483.765
Interest coverage
37.447
24.815
26.056
15.33
11.887
11.202
7.834
1.508
1.872
Sector positioning
Liquidity ratio
483.762024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+32 pts over 3 years
In 2024, the liquidity ratio of EOLIENNE DES BANLEES (483.76) 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
1.87x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of EOLIENNE DES BANLEES (1.9x) 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: 71 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). WCR is negative (-237 days): operations structurally generate cash. Over 2016-2024, WCR increased by +70%, 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
-2 779 192 €
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
71 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
126 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
-237 j
WCR and payment terms evolution EOLIENNE DES BANLEES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-9 153 797 €
-7 905 891 €
-7 092 542 €
-6 320 674 €
-5 678 054 €
-4 937 041 €
-5 220 873 €
-8 448 745 €
-2 779 192 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
16
46
45
44
33
37
147
86
71
Supplier payment term (days)
74
129
81
153
116
122
138
143
126
Positioning of EOLIENNE DES BANLEES 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 DES BANLEES is estimated at
5 185 354 €
(range 819 787€ - 20 538 013€).
With an EBITDA of 2 562 001€, 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
819k€5185k€20538k€
5 185 354 €Range: 819 787€ - 20 538 013€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 562 001 €×2.4x
Estimation6 199 199 €
680 256€ - 23 260 515€
Revenue Multiple30%
4 219 336 €×0.69x
Estimation2 919 107 €
574 689€ - 14 813 405€
Net Income Multiple20%
2 100 999 €×2.9x
Estimation6 050 116 €
1 536 264€ - 22 318 676€
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 DES BANLEES with other companies in the same sector:
Frequently asked questions about EOLIENNE DES BANLEES
What is the revenue of EOLIENNE DES BANLEES ?
The revenue of EOLIENNE DES BANLEES in 2024 is 4.2 M€.
Is EOLIENNE DES BANLEES profitable?
Yes, EOLIENNE DES BANLEES generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of EOLIENNE DES BANLEES ?
The headquarters of EOLIENNE DES BANLEES is located in PARIS (75001), in the department Paris.
Where to find the tax return of EOLIENNE DES BANLEES ?
The tax return of EOLIENNE DES BANLEES 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 DES BANLEES operate?
EOLIENNE DES BANLEES 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