Employees: NN (None)Legal category: 5202Size: PMECreation date: 2006-12-01 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: HAGUENAU (67500), Bas-Rhin
EOLIENNES LESTRADE : revenue, balance sheet and financial ratios
EOLIENNES LESTRADE is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in HAGUENAU (67500),
this company of category PME
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES LESTRADE (SIREN 494547565)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 898 029 €
2 035 357 €
2 111 824 €
2 351 029 €
2 221 919 €
2 100 642 €
1 886 506 €
2 151 699 €
Net income
306 747 €
17 805 €
152 436 €
233 664 €
325 238 €
-134 745 €
-437 922 €
-447 445 €
EBITDA
1 024 497 €
1 130 095 €
1 142 228 €
1 450 546 €
1 363 522 €
1 280 671 €
1 121 458 €
1 321 886 €
Net margin
16.2%
0.9%
7.2%
9.9%
14.6%
-6.4%
-23.2%
-20.8%
Revenue and income statement
In 2023, EOLIENNES LESTRADE achieves revenue of 1.9 M€. Activity remains stable over the period (CAGR: -1.8%). Slight decline of -7% vs 2022. After deducting consumption (362 k€), gross margin stands at 1.5 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 54.0% of 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 307 k€, i.e. 16.2% 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
1 898 029 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 536 404 €
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
1 024 497 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
502 712 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
306 747 €
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
54.0%
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 -139%. 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 -164%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 42.9% 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
-139.29%
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
-164.141%
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
42.892%
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
3.965
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
-183.217
-274.396
-240.952
-248.936
-214.55
-188.427
-153.086
-139.29
Financial autonomy
-40.124
-53.902
-64.83
-62.124
-76.698
-96.177
-157.552
-164.141
Repayment capacity
13.456
21.404
10.962
7.009
5.099
5.517
4.382
3.965
Cash flow / Revenue
17.597%
21.873%
35.091%
48.405%
50.015%
42.732%
45.041%
42.892%
Sector positioning
Debt ratio
-139.292023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good+10 pts over 3 years
In 2023, the debt ratio of EOLIENNES LESTRADE (-139.29) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-164.14%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of EOLIENNES LESTRADE (-164.1%) 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
3.96 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of EOLIENNES LESTRADE (3.96) 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 1414.13. 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 20.6x. Operating income very largely covers interest expenses: high safety margin.
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
1414.128
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
20.564
Liquidity indicators evolution EOLIENNES LESTRADE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1148.283
866.076
578.371
1318.965
1160.989
721.847
2040.171
1414.128
Interest coverage
55.477
63.225
42.456
21.122
19.005
21.019
18.905
20.564
Sector positioning
Liquidity ratio
1414.132023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent+6 pts over 3 years
In 2023, the liquidity ratio of EOLIENNES LESTRADE (1414.13) 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
20.56x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of EOLIENNES LESTRADE (20.6x) 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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The gap of 39 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 98 days of revenue, i.e. 515 k€ to permanently finance. Over 2016-2023, WCR increased by +106%, 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
514 537 €
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
72 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
33 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
98 j
WCR and payment terms evolution EOLIENNES LESTRADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
249 791 €
475 230 €
473 947 €
516 885 €
284 028 €
145 146 €
345 176 €
514 537 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
25
66
62
65
31
34
49
72
Supplier payment term (days)
51
51
62
60
52
29
18
33
Positioning of EOLIENNES LESTRADE 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 LESTRADE is estimated at
1 810 076 €
(range 258 425€ - 7 301 535€).
With an EBITDA of 1 024 497€, 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
258k€1810k€7301k€
1 810 076 €Range: 258 425€ - 7 301 535€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 024 497 €×2.4x
Estimation2 478 945 €
272 022€ - 9 301 451€
Revenue Multiple30%
1 898 029 €×0.69x
Estimation1 313 133 €
258 519€ - 6 663 672€
Net Income Multiple20%
306 747 €×2.9x
Estimation883 320 €
224 295€ - 3 258 539€
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 LESTRADE with other companies in the same sector:
Frequently asked questions about EOLIENNES LESTRADE
What is the revenue of EOLIENNES LESTRADE ?
The revenue of EOLIENNES LESTRADE in 2023 is 1.9 M€.
Is EOLIENNES LESTRADE profitable?
Yes, EOLIENNES LESTRADE generated a net profit of 307 k€ in 2023.
Where is the headquarters of EOLIENNES LESTRADE ?
The headquarters of EOLIENNES LESTRADE is located in HAGUENAU (67500), in the department Bas-Rhin.
Where to find the tax return of EOLIENNES LESTRADE ?
The tax return of EOLIENNES LESTRADE 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 LESTRADE operate?
EOLIENNES LESTRADE 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