Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2003-07-21 (22 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
EOLIENNE PLOUGUIN 3 : revenue, balance sheet and financial ratios
EOLIENNE PLOUGUIN 3 is a French company
founded 22 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNE PLOUGUIN 3 (SIREN 449690627)
Indicator
2024
2022
2021
2020
2019
2017
2016
Revenue
1 109 717 €
697 244 €
1 283 835 €
799 530 €
1 407 171 €
2 016 070 €
2 000 315 €
Net income
590 576 €
469 993 €
1 066 532 €
589 327 €
1 037 219 €
903 495 €
324 639 €
EBITDA
769 939 €
470 378 €
1 059 124 €
594 771 €
692 989 €
886 062 €
297 178 €
Net margin
53.2%
67.4%
83.1%
73.7%
73.7%
44.8%
16.2%
Revenue and income statement
In 2024, EOLIENNE PLOUGUIN 3 achieves revenue of 1.1 M€. Revenue is declining over the period 2016-2024 (CAGR: -7.1%). Vs 2022, growth of +59% (697 k€ -> 1.1 M€). After deducting consumption (0 €), gross margin stands at 1.1 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 770 k€, representing 69.4% 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 591 k€, i.e. 53.2% 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
1 109 717 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 109 717 €
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
769 939 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
769 855 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
590 576 €
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 0%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 53.2% 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
0.0%
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
66.361%
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
53.219%
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
0.0
Solvency indicators evolution EOLIENNE PLOUGUIN 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2024
Debt ratio
0.064
0.037
0.027
0.047
0.031
0.0
0.0
Financial autonomy
55.766
76.263
84.255
76.35
88.329
79.971
66.361
Repayment capacity
0.001
0.0
0.001
0.001
0.0
0.0
0.0
Cash flow / Revenue
14.986%
43.95%
49.247%
74.39%
82.362%
67.463%
53.219%
Sector positioning
Debt ratio
0.02024
2021
2022
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good
In 2024, the debt ratio of EOLIENNE PLOUGUIN 3 (0.00) 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
66.36%2024
2021
2022
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of EOLIENNE PLOUGUIN 3 (66.4%) 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
0.0 years2024
2021
2022
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good
In 2024, the repayment capacity of EOLIENNE PLOUGUIN 3 (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 453.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
453.062
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
2017
2019
2020
2021
2022
2024
Liquidity ratio
243.371
615.493
1614.177
903.997
6006.22
2736.711
453.062
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
453.062024
2021
2022
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-18 pts over 3 years
In 2024, the liquidity ratio of EOLIENNE PLOUGUIN 3 (453.06) 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
0.0x2024
2021
2022
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good+15 pts over 3 years
In 2024, the interest coverage of EOLIENNE PLOUGUIN 3 (0.0x) 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: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Overall, WCR represents 31 days of revenue, i.e. 96 k€ to permanently finance. Notable WCR improvement over the period (-78%), 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
95 946 €
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
63 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
74 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
31 j
WCR and payment terms evolution EOLIENNE PLOUGUIN 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2024
Operating WCR
436 529 €
1 003 459 €
574 576 €
791 183 €
1 292 770 €
310 671 €
95 946 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
19
42
52
42
142
85
63
Supplier payment term (days)
61
67
45
221
38
35
74
Positioning of EOLIENNE PLOUGUIN 3 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 PLOUGUIN 3 is estimated at
1 501 952 €
(range 233 927€ - 5 918 689€).
With an EBITDA of 769 939€, 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
233k€1501k€5918k€
1 501 952 €Range: 233 927€ - 5 918 689€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
769 939 €×2.4x
Estimation1 862 999 €
204 432€ - 6 990 309€
Revenue Multiple30%
1 109 717 €×0.69x
Estimation767 747 €
151 148€ - 3 896 036€
Net Income Multiple20%
590 576 €×2.9x
Estimation1 700 645 €
431 833€ - 6 273 622€
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 PLOUGUIN 3 with other companies in the same sector:
Frequently asked questions about EOLIENNE PLOUGUIN 3
What is the revenue of EOLIENNE PLOUGUIN 3 ?
The revenue of EOLIENNE PLOUGUIN 3 in 2024 is 1.1 M€.
Is EOLIENNE PLOUGUIN 3 profitable?
Yes, EOLIENNE PLOUGUIN 3 generated a net profit of 591 k€ in 2024.
Where is the headquarters of EOLIENNE PLOUGUIN 3 ?
The headquarters of EOLIENNE PLOUGUIN 3 is located in PARIS (75008), in the department Paris.
Where to find the tax return of EOLIENNE PLOUGUIN 3 ?
The tax return of EOLIENNE PLOUGUIN 3 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 PLOUGUIN 3 operate?
EOLIENNE PLOUGUIN 3 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