Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-09-10 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: AMIENS (80000), Somme
EOLIENNES DE LA CAMOMILLE : revenue, balance sheet and financial ratios
EOLIENNES DE LA CAMOMILLE is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in AMIENS (80000),
this company of category ETI
shows in 2024 a revenue of 586 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES DE LA CAMOMILLE (SIREN 500049556)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
585 707 €
792 967 €
629 899 €
625 686 €
772 574 €
677 365 €
205 341 €
N/C
N/C
Net income
-249 549 €
-22 219 €
-199 649 €
-320 919 €
-160 658 €
-318 096 €
-201 276 €
-17 625 €
-1 512 €
EBITDA
298 361 €
519 354 €
371 317 €
392 733 €
596 200 €
491 868 €
229 537 €
-86 379 €
5 969 €
Net margin
-42.6%
-2.8%
-31.7%
-51.3%
-20.8%
-47.0%
-98.0%
N/C
N/C
Revenue and income statement
In 2024, EOLIENNES DE LA CAMOMILLE achieves revenue of 586 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.1%. Significant drop of -26% vs 2023. After deducting consumption (0 €), gross margin stands at 586 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 298 k€, representing 50.9% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -43%, reducing margin by 14.6 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -250 k€ (-42.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
585 707 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
585 707 €
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
298 361 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-27 091 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-249 549 €
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
50.9%
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 -613%. 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 -18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 47.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 18.6% 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
-612.815%
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
-18.449%
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
18.635%
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
47.232
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 LA CAMOMILLE
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
-822.57
-1772.287
-1409.936
-1500.275
-998.165
-847.771
-865.825
-612.815
Financial autonomy
-126.281
-11.929
-5.401
-7.411
-6.981
-10.39
-12.56
-12.219
-18.449
Repayment capacity
0.0
-19.179
169.348
25.865
17.753
40.334
25.529
16.3
47.232
Cash flow / Revenue
None%
None%
19.591%
36.464%
45.608%
23.246%
35.769%
42.045%
18.635%
Sector positioning
Debt ratio
-612.822024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of EOLIENNES DE LA CAMOMILLE (-612.82) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-18.45%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of EOLIENNES DE LA CAMOMILLE (-18.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
47.23 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch
In 2024, the repayment capacity of EOLIENNES DE LA CAMOMILLE (47.23) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 271.41. 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 62.5x. 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
271.411
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
62.496
Liquidity indicators evolution EOLIENNES DE LA CAMOMILLE
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
248.146
61.843
157.943
310.589
1192.058
146.862
203.866
280.502
271.411
Interest coverage
125.331
-49.086
81.364
49.913
40.899
62.973
40.674
35.804
62.496
Sector positioning
Liquidity ratio
271.412024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of EOLIENNES DE LA CAMOMILLE (271.41) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
62.5x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of EOLIENNES DE LA CAMOMILLE (62.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The company must finance 12 days of gap between collections and payments. WCR is negative (-485 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
-789 556 €
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
66 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
54 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
-485 j
WCR and payment terms evolution EOLIENNES DE LA CAMOMILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
-146 765 €
-251 553 €
-366 926 €
-622 088 €
-650 276 €
-588 913 €
-789 556 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
145
57
59
141
144
121
66
Supplier payment term (days)
321
48
114
78
76
67
64
112
54
Positioning of EOLIENNES DE LA CAMOMILLE 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 LA CAMOMILLE is estimated at
603 165 €
(range 79 428€ - 2 464 140€).
With an EBITDA of 298 361€, 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
79k€603k€2464k€
603 165 €Range: 79 428€ - 2 464 140€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
298 361 €×2.4x
Estimation721 935 €
79 220€ - 2 708 832€
Revenue Multiple30%
585 707 €×0.69x
Estimation405 216 €
79 775€ - 2 056 322€
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 LA CAMOMILLE with other companies in the same sector:
Frequently asked questions about EOLIENNES DE LA CAMOMILLE
What is the revenue of EOLIENNES DE LA CAMOMILLE ?
The revenue of EOLIENNES DE LA CAMOMILLE in 2024 is 586 k€.
Is EOLIENNES DE LA CAMOMILLE profitable?
EOLIENNES DE LA CAMOMILLE recorded a net loss in 2024.
Where is the headquarters of EOLIENNES DE LA CAMOMILLE ?
The headquarters of EOLIENNES DE LA CAMOMILLE is located in AMIENS (80000), in the department Somme.
Where to find the tax return of EOLIENNES DE LA CAMOMILLE ?
The tax return of EOLIENNES DE LA CAMOMILLE 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 LA CAMOMILLE operate?
EOLIENNES DE LA CAMOMILLE 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