Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-09-10 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-CANNAT (13760), Bouches-du-Rhone
EOLIENNES DE SOULVACHE : revenue, balance sheet and financial ratios
EOLIENNES DE SOULVACHE is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-CANNAT (13760),
this company of category PME
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES DE SOULVACHE (SIREN 795146182)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 534 974 €
1 903 607 €
1 595 506 €
1 745 077 €
1 929 473 €
1 750 012 €
1 691 558 €
1 511 138 €
2 133 539 €
Net income
251 878 €
536 217 €
288 337 €
364 469 €
186 224 €
822 920 €
-252 639 €
-577 028 €
-1 022 497 €
EBITDA
1 061 514 €
1 422 747 €
1 176 701 €
1 399 636 €
1 380 247 €
1 283 334 €
1 251 056 €
1 123 963 €
1 554 535 €
Net margin
16.4%
28.2%
18.1%
20.9%
9.7%
47.0%
-14.9%
-38.2%
-47.9%
Revenue and income statement
In 2024, EOLIENNES DE SOULVACHE achieves revenue of 1.5 M€. Activity remains stable over the period (CAGR: -4.0%). Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 1.5 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 1.1 M€, representing 69.2% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -25%, reducing margin by 5.6 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 252 k€, i.e. 16.4% 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
1 534 974 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 534 974 €
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
1 061 514 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
276 449 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
251 878 €
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
69.2%
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 492%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 55.1% 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
491.538%
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
15.69%
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
55.149%
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
4.894
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 SOULVACHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-3470.607
-2717.917
-2816.023
-4084.596
-17573.864
2852.139
1457.029
638.96
491.538
Financial autonomy
-2.92
-3.781
-3.564
-2.386
-0.54
3.233
6.1
12.589
15.69
Repayment capacity
12.534
17.115
13.02
11.489
8.877
6.532
6.365
4.329
4.894
Cash flow / Revenue
44.779%
45.024%
48.905%
51.735%
51.185%
62.326%
60.05%
60.596%
55.149%
Sector positioning
Debt ratio
491.542024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLIENNES DE SOULVACHE (491.54) 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
15.69%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+12 pts over 3 years
In 2024, the financial autonomy of EOLIENNES DE SOULVACHE (15.7%) 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
4.89 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLIENNES DE SOULVACHE (4.89) 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 579.71. 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 12.3x. 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
579.71
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
12.294
Liquidity indicators evolution EOLIENNES DE SOULVACHE
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
738.731
1497.456
1311.302
764.764
541.543
694.873
722.216
457.663
579.71
Interest coverage
38.543
39.467
33.876
31.56
28.448
22.291
18.578
12.165
12.294
Sector positioning
Liquidity ratio
579.712024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-11 pts over 3 years
In 2024, the liquidity ratio of EOLIENNES DE SOULVACHE (579.71) 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
12.29x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-9 pts over 3 years
In 2024, the interest coverage of EOLIENNES DE SOULVACHE (12.3x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 131 days. Excellent situation: suppliers finance 73 days of the operating cycle (retail model). WCR is negative (-182 days): operations structurally generate cash. Over 2016-2024, WCR increased by +46%, 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
-776 482 €
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
58 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
131 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
-182 j
WCR and payment terms evolution EOLIENNES DE SOULVACHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 425 801 €
-1 684 269 €
-2 108 358 €
-1 146 730 €
-1 350 226 €
-1 296 278 €
-1 248 308 €
-610 810 €
-776 482 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
64
36
67
36
37
38
97
58
Supplier payment term (days)
67
117
104
234
201
155
108
160
131
Positioning of EOLIENNES DE SOULVACHE 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 SOULVACHE is estimated at
1 747 907 €
(range 240 481€ - 6 970 612€).
With an EBITDA of 1 061 514€, 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
240k€1747k€6970k€
1 747 907 €Range: 240 481€ - 6 970 612€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 061 514 €×2.4x
Estimation2 568 514 €
281 851€ - 9 637 530€
Revenue Multiple30%
1 534 974 €×0.69x
Estimation1 061 957 €
209 069€ - 5 389 045€
Net Income Multiple20%
251 878 €×2.9x
Estimation725 317 €
184 175€ - 2 675 672€
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 SOULVACHE with other companies in the same sector:
Frequently asked questions about EOLIENNES DE SOULVACHE
What is the revenue of EOLIENNES DE SOULVACHE ?
The revenue of EOLIENNES DE SOULVACHE in 2024 is 1.5 M€.
Is EOLIENNES DE SOULVACHE profitable?
Yes, EOLIENNES DE SOULVACHE generated a net profit of 252 k€ in 2024.
Where is the headquarters of EOLIENNES DE SOULVACHE ?
The headquarters of EOLIENNES DE SOULVACHE is located in SAINT-CANNAT (13760), in the department Bouches-du-Rhone.
Where to find the tax return of EOLIENNES DE SOULVACHE ?
The tax return of EOLIENNES DE SOULVACHE 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 SOULVACHE operate?
EOLIENNES DE SOULVACHE 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