Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-10-21 (14 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
EOLIENNES D'YVIGNAC : revenue, balance sheet and financial ratios
EOLIENNES D'YVIGNAC is a French company
founded 14 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES D'YVIGNAC (SIREN 537473043)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 739 813 €
1 967 873 €
1 339 394 €
1 661 376 €
1 455 362 €
1 449 236 €
1 311 214 €
1 310 984 €
Net income
536 498 €
493 377 €
-505 610 €
-210 348 €
-169 984 €
-195 485 €
-471 501 €
-595 292 €
EBITDA
1 206 124 €
1 190 513 €
698 466 €
869 026 €
1 009 610 €
1 096 663 €
943 507 €
952 709 €
Net margin
30.8%
25.1%
-37.7%
-12.7%
-11.7%
-13.5%
-36.0%
-45.4%
Revenue and income statement
In 2024, EOLIENNES D'YVIGNAC achieves revenue of 1.7 M€. Revenue is growing positively over 8 years (CAGR: +3.6%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 1.7 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 69.3% of revenue. Positive scissor effect: EBITDA margin improves by +8.8 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 536 k€, i.e. 30.8% 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
1 739 813 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 739 813 €
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
1 206 124 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
902 689 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
536 498 €
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
69.3%
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 312%. 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 22%. 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 62.4% 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
312.192%
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
22.301%
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
62.427%
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
4.055
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
-2425.69
-1384.77
-1149.119
-1624.169
-2196.479
-1297.571
882.919
312.192
Financial autonomy
-4.165
-7.514
-9.227
-6.311
-4.336
-7.765
9.413
22.301
Repayment capacity
21.273
20.333
14.285
14.519
16.608
47.192
5.322
4.055
Cash flow / Revenue
35.869%
36.177%
44.758%
40.381%
28.519%
11.269%
52.944%
62.427%
Sector positioning
Debt ratio
312.192024
2021
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+50 pts over 3 years
In 2024, the debt ratio of EOLIENNES D'YVIGNAC (312.19) 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
22.3%2024
2021
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+39 pts over 3 years
In 2024, the financial autonomy of EOLIENNES D'YVIGNAC (22.3%) 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
4.05 years2024
2021
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-7 pts over 3 years
In 2024, the repayment capacity of EOLIENNES D'YVIGNAC (4.05) 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 184.71. 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 9.9x. 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
184.712
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
734.059
766.508
1463.408
896.176
160.728
147.182
229.942
184.712
Interest coverage
50.642
49.724
40.852
41.791
45.479
78.338
12.472
9.95
Sector positioning
Liquidity ratio
184.712024
2021
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of EOLIENNES D'YVIGNAC (184.71) 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
9.95x2024
2021
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-12 pts over 3 years
In 2024, the interest coverage of EOLIENNES D'YVIGNAC (9.9x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 73 days of the operating cycle (retail model). WCR is negative (-711 days): operations structurally generate cash. Notable WCR improvement over the period (-181%), freeing up 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
-3 435 035 €
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
31 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
104 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
-711 j
WCR and payment terms evolution EOLIENNES D'YVIGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-1 221 326 €
-1 247 384 €
-1 457 352 €
-1 708 959 €
-2 087 519 €
-2 459 114 €
-3 035 759 €
-3 435 035 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
20
65
33
71
37
57
40
31
Supplier payment term (days)
118
127
80
94
234
150
118
104
Positioning of EOLIENNES D'YVIGNAC 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 D'YVIGNAC is estimated at
2 129 297 €
(range 309 672€ - 8 447 517€).
With an EBITDA of 1 206 124€, 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
309k€2129k€8447k€
2 129 297 €Range: 309 672€ - 8 447 517€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 206 124 €×2.4x
Estimation2 918 423 €
320 247€ - 10 950 450€
Revenue Multiple30%
1 739 813 €×0.69x
Estimation1 203 673 €
236 969€ - 6 108 201€
Net Income Multiple20%
536 498 €×2.9x
Estimation1 544 920 €
392 291€ - 5 699 158€
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 D'YVIGNAC with other companies in the same sector:
Frequently asked questions about EOLIENNES D'YVIGNAC
What is the revenue of EOLIENNES D'YVIGNAC ?
The revenue of EOLIENNES D'YVIGNAC in 2024 is 1.7 M€.
Is EOLIENNES D'YVIGNAC profitable?
Yes, EOLIENNES D'YVIGNAC generated a net profit of 536 k€ in 2024.
Where is the headquarters of EOLIENNES D'YVIGNAC ?
The headquarters of EOLIENNES D'YVIGNAC is located in PARIS (75008), in the department Paris.
Where to find the tax return of EOLIENNES D'YVIGNAC ?
The tax return of EOLIENNES D'YVIGNAC 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 D'YVIGNAC operate?
EOLIENNES D'YVIGNAC 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