Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2008-10-02 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LYON (69004), Rhone
EOLIENNES DE CRUGUEL : revenue, balance sheet and financial ratios
EOLIENNES DE CRUGUEL is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in LYON (69004),
this company of category GE
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES DE CRUGUEL (SIREN 508251436)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 099 615 €
2 405 918 €
1 937 483 €
2 065 836 €
2 566 483 €
2 207 930 €
2 206 202 €
1 948 338 €
1 964 526 €
Net income
1 076 998 €
1 269 596 €
926 167 €
973 107 €
1 155 055 €
1 080 384 €
917 103 €
639 587 €
630 880 €
EBITDA
1 531 302 €
1 826 663 €
1 381 432 €
1 494 381 €
1 790 672 €
1 810 931 €
1 665 977 €
1 349 843 €
1 341 931 €
Net margin
51.3%
52.8%
47.8%
47.1%
45.0%
48.9%
41.6%
32.8%
32.1%
Revenue and income statement
In 2024, EOLIENNES DE CRUGUEL achieves revenue of 2.1 M€. Revenue is growing positively over 9 years (CAGR: +0.8%). Significant drop of -13% vs 2023. After deducting consumption (0 €), gross margin stands at 2.1 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 1.5 M€, representing 72.9% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -16%, reducing margin by 3.0 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 1.1 M€, i.e. 51.3% 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
2 099 615 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 099 615 €
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
1 531 302 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
837 018 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 076 998 €
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
72.9%
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 16%. 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 82%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 57.4% 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
15.568%
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
81.737%
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
57.355%
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
0.913
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 EOLIENNES DE CRUGUEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
255.373
246.131
198.138
154.944
109.725
80.831
60.277
33.557
15.568
Financial autonomy
27.08
27.532
32.092
37.619
45.115
52.097
59.299
69.822
81.737
Repayment capacity
12.815
11.674
6.33
5.774
4.391
4.036
3.349
1.575
0.913
Cash flow / Revenue
38.59%
39.358%
56.565%
54.694%
49.543%
53.264%
54.369%
58.058%
57.355%
Sector positioning
Debt ratio
15.572024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLIENNES DE CRUGUEL (15.57) 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
81.74%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of EOLIENNES DE CRUGUEL (81.7%) 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
0.91 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-8 pts over 3 years
In 2024, the repayment capacity of EOLIENNES DE CRUGUEL (0.91) 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 423.56. 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 1.1x. 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
423.555
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
1.11
Liquidity indicators evolution EOLIENNES DE CRUGUEL
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
163.72
146.463
159.773
318.034
195.951
186.609
315.032
241.781
423.555
Interest coverage
30.733
19.687
12.222
7.712
4.22
2.89
2.463
1.397
1.11
Sector positioning
Liquidity ratio
423.562024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of EOLIENNES DE CRUGUEL (423.56) 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
1.11x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of EOLIENNES DE CRUGUEL (1.1x) 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: 83 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 129 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). WCR is negative (-950 days): operations structurally generate cash. Over 2016-2024, WCR increased by +49%, 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
-5 542 417 €
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
83 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
129 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
-950 j
WCR and payment terms evolution EOLIENNES DE CRUGUEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-10 873 887 €
-9 956 066 €
-9 427 675 €
-8 580 458 €
-7 977 887 €
-7 429 697 €
-6 837 164 €
-6 172 816 €
-5 542 417 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
52
68
38
68
62
65
84
66
83
Supplier payment term (days)
41
119
117
198
144
221
138
152
129
Positioning of EOLIENNES DE CRUGUEL in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of EOLIENNES DE CRUGUEL is estimated at
2 908 675 €
(range 446 588€ - 11 450 965€).
With an EBITDA of 1 531 302€, 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
446k€2908k€11450k€
2 908 675 €Range: 446 588€ - 11 450 965€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 531 302 €×2.4x
Estimation3 705 247 €
406 588€ - 13 902 755€
Revenue Multiple30%
2 099 615 €×0.69x
Estimation1 452 599 €
285 975€ - 7 371 408€
Net Income Multiple20%
1 076 998 €×2.9x
Estimation3 101 364 €
787 508€ - 11 440 829€
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 EOLIENNES DE CRUGUEL with other companies in the same sector:
Frequently asked questions about EOLIENNES DE CRUGUEL
What is the revenue of EOLIENNES DE CRUGUEL ?
The revenue of EOLIENNES DE CRUGUEL in 2024 is 2.1 M€.
Is EOLIENNES DE CRUGUEL profitable?
Yes, EOLIENNES DE CRUGUEL generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of EOLIENNES DE CRUGUEL ?
The headquarters of EOLIENNES DE CRUGUEL is located in LYON (69004), in the department Rhone.
Where to find the tax return of EOLIENNES DE CRUGUEL ?
The tax return of EOLIENNES DE CRUGUEL 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 EOLIENNES DE CRUGUEL operate?
EOLIENNES DE CRUGUEL 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