Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PUTEAUX (92800), Hauts-de-Seine
EOLIENNES DE NORVILLIERS : revenue, balance sheet and financial ratios
EOLIENNES DE NORVILLIERS is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2023 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES DE NORVILLIERS (SIREN 498952084)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
1 753 607 €
1 338 789 €
1 380 992 €
1 747 583 €
1 691 488 €
1 461 084 €
1 350 699 €
Net income
505 147 €
161 419 €
234 063 €
611 448 €
619 097 €
-791 886 €
-15 735 €
EBITDA
1 189 038 €
736 894 €
886 606 €
1 254 362 €
1 229 918 €
1 029 730 €
958 659 €
Net margin
28.8%
12.1%
16.9%
35.0%
36.6%
-54.2%
-1.2%
Revenue and income statement
In 2023, EOLIENNES DE NORVILLIERS achieves revenue of 1.8 M€. Revenue is growing positively over 7 years (CAGR: +3.8%). Vs 2022, growth of +31% (1.3 M€ -> 1.8 M€). After deducting consumption (0 €), gross margin stands at 1.8 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 1.2 M€, representing 67.8% of revenue. Positive scissor effect: EBITDA margin improves by +12.8 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 505 k€, i.e. 28.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 753 607 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 753 607 €
EBITDA (2023)
?
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
1 189 038 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
704 642 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
505 147 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
67.8%
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 341%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 56.4% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
341.4%
Financial autonomy (2023)
?
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
20.159%
Cash flow / Revenue (2023)
?
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
56.429%
Repayment capacity (2023)
?
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
3.928
Asset age ratio (2023)
?
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 NORVILLIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Debt ratio
-1568.542
-725.976
-2664.326
2799.903
1343.449
697.012
341.4
Financial autonomy
-6.654
-15.485
-3.781
3.291
6.658
11.799
20.159
Repayment capacity
18.218
-31.198
9.034
6.094
8.854
6.848
3.928
Cash flow / Revenue
34.473%
-21.225%
65.109%
62.582%
51.873%
48.163%
56.429%
Sector positioning
Debt ratio
341.42023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of EOLIENNES DE NORVILLIERS (341.40) 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
20.16%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good+14 pts over 3 years
In 2023, the financial autonomy of EOLIENNES DE NORVILLIERS (20.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.93 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average-9 pts over 3 years
In 2023, the repayment capacity of EOLIENNES DE NORVILLIERS (3.93) 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 335.88. 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 2.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
335.885
Interest coverage (2023)
?
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
2.617
Liquidity indicators evolution EOLIENNES DE NORVILLIERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
1643.772
1424.524
2718.255
954.208
1893.733
515.259
335.885
Interest coverage
48.14
130.104
10.785
8.773
8.701
5.23
2.617
Sector positioning
Liquidity ratio
335.882023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Good-22 pts over 3 years
In 2023, the liquidity ratio of EOLIENNES DE NORVILLIERS (335.88) 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
2.62x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-10 pts over 3 years
In 2023, the interest coverage of EOLIENNES DE NORVILLIERS (2.6x) 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: 129 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 253 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2023, WCR increased by +863%, requiring additional financing.
Operating WCR (2023)
?
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
1 231 260 €
Customer credit (2023)
?
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
129 j
Supplier credit (2023)
?
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
131 j
Inventory turnover (2023)
?
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 (2023)
?
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
253 j
WCR and payment terms evolution EOLIENNES DE NORVILLIERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
127 803 €
419 609 €
3 303 933 €
1 567 844 €
1 939 576 €
687 883 €
1 231 260 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
20
73
76
99
45
82
129
Supplier payment term (days)
32
89
107
92
73
77
131
Positioning of EOLIENNES DE NORVILLIERS 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 NORVILLIERS is estimated at
2 093 433 €
(range 303 382€ - 8 317 875€).
With an EBITDA of 1 189 038€, 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 value2023
85 tx
303k€2093k€8317k€
2 093 433 €Range: 303 382€ - 8 317 875€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 189 038 €×2.4x
Estimation2 877 080 €
315 710€ - 10 795 326€
Revenue Multiple30%
1 753 607 €×0.69x
Estimation1 213 216 €
238 848€ - 6 156 630€
Net Income Multiple20%
505 147 €×2.9x
Estimation1 454 640 €
369 367€ - 5 366 120€
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 NORVILLIERS with other companies in the same sector:
Frequently asked questions about EOLIENNES DE NORVILLIERS
What is the revenue of EOLIENNES DE NORVILLIERS ?
The revenue of EOLIENNES DE NORVILLIERS in 2023 is 1.8 M€.
Is EOLIENNES DE NORVILLIERS profitable?
Yes, EOLIENNES DE NORVILLIERS generated a net profit of 505 k€ in 2023.
Where is the headquarters of EOLIENNES DE NORVILLIERS ?
The headquarters of EOLIENNES DE NORVILLIERS is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of EOLIENNES DE NORVILLIERS ?
The tax return of EOLIENNES DE NORVILLIERS 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 NORVILLIERS operate?
EOLIENNES DE NORVILLIERS 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