Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-03-09 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-CANNAT (13760), Bouches-du-Rhone
EOLIENNES DES TROIS ORMES : revenue, balance sheet and financial ratios
EOLIENNES DES TROIS ORMES is a French company
founded 17 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 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES DES TROIS ORMES (SIREN 511150765)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 358 606 €
4 078 306 €
3 033 015 €
3 306 952 €
3 821 962 €
3 771 126 €
3 333 260 €
3 199 731 €
3 952 406 €
Net income
789 292 €
1 499 609 €
710 009 €
762 544 €
612 881 €
447 183 €
-266 495 €
-293 418 €
-1 583 304 €
EBITDA
2 421 981 €
3 174 391 €
2 167 491 €
2 481 641 €
2 883 469 €
2 961 565 €
2 525 832 €
2 734 210 €
2 927 928 €
Net margin
23.5%
36.8%
23.4%
23.1%
16.0%
11.9%
-8.0%
-9.2%
-40.1%
Revenue and income statement
In 2024, EOLIENNES DES TROIS ORMES achieves revenue of 3.4 M€. Activity remains stable over the period (CAGR: -2.0%). Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 3.4 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 2.4 M€, representing 72.1% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -24%, reducing margin by 5.7 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 789 k€, i.e. 23.5% 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
3 358 606 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 358 606 €
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
2 421 981 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
820 796 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
789 292 €
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
72.1%
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 245%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 57.2% 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
245.269%
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
27.535%
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
57.18%
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
4.056
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 DES TROIS ORMES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1659.832
-2524.369
-3362.311
17483.462
2128.622
1014.014
660.939
325.85
245.269
Financial autonomy
-6.323
-4.07
-2.983
0.552
4.339
8.663
12.646
21.213
27.535
Repayment capacity
11.577
10.595
10.931
8.192
7.226
6.299
5.103
3.482
4.056
Cash flow / Revenue
50.197%
63.73%
55.596%
61.27%
59.109%
66.588%
76.199%
65.543%
57.18%
Sector positioning
Debt ratio
245.272024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of EOLIENNES DES TROIS ORMES (245.27) 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
27.54%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+14 pts over 3 years
In 2024, the financial autonomy of EOLIENNES DES TROIS ORMES (27.5%) 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
4.06 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of EOLIENNES DES TROIS ORMES (4.06) 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 1641.88. 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 12.0x. 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
1641.876
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
11.993
Liquidity indicators evolution EOLIENNES DES TROIS ORMES
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
336.82
601.399
1273.436
1469.66
1334.328
1427.303
1632.531
362.81
1641.876
Interest coverage
30.752
25.414
26.631
21.981
21.653
21.092
19.332
10.647
11.993
Sector positioning
Liquidity ratio
1641.882024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of EOLIENNES DES TROIS ORMES (1641.88) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
11.99x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of EOLIENNES DES TROIS ORMES (12.0x) 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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 65 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). WCR is negative (-93 days): operations structurally generate cash. Over 2016-2024, WCR increased by +63%, 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
-863 699 €
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
30 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
65 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
-93 j
WCR and payment terms evolution EOLIENNES DES TROIS ORMES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 322 948 €
-2 422 100 €
-2 831 071 €
-3 147 495 €
-3 451 537 €
-2 967 923 €
-2 843 846 €
-1 500 776 €
-863 699 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
14
70
72
59
35
36
37
108
30
Supplier payment term (days)
62
103
61
87
68
63
56
70
65
Positioning of EOLIENNES DES TROIS ORMES 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 DES TROIS ORMES is estimated at
4 081 859 €
(range 574 202€ - 16 209 001€).
With an EBITDA of 2 421 981€, 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
574k€4081k€16209k€
4 081 859 €Range: 574 202€ - 16 209 001€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 421 981 €×2.4x
Estimation5 860 396 €
643 079€ - 21 989 267€
Revenue Multiple30%
3 358 606 €×0.69x
Estimation2 323 619 €
457 455€ - 11 791 521€
Net Income Multiple20%
789 292 €×2.9x
Estimation2 272 875 €
577 135€ - 8 384 560€
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 DES TROIS ORMES with other companies in the same sector:
Frequently asked questions about EOLIENNES DES TROIS ORMES
What is the revenue of EOLIENNES DES TROIS ORMES ?
The revenue of EOLIENNES DES TROIS ORMES in 2024 is 3.4 M€.
Is EOLIENNES DES TROIS ORMES profitable?
Yes, EOLIENNES DES TROIS ORMES generated a net profit of 789 k€ in 2024.
Where is the headquarters of EOLIENNES DES TROIS ORMES ?
The headquarters of EOLIENNES DES TROIS ORMES is located in SAINT-CANNAT (13760), in the department Bouches-du-Rhone.
Where to find the tax return of EOLIENNES DES TROIS ORMES ?
The tax return of EOLIENNES DES TROIS ORMES 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 DES TROIS ORMES operate?
EOLIENNES DES TROIS ORMES 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