Employees: NN (None)Legal category: 5202Size: PMECreation date: 2008-08-04 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: HAGUENAU (67500), Bas-Rhin
EOLIENNES ST. CYR EN PAIL SNC : revenue, balance sheet and financial ratios
EOLIENNES ST. CYR EN PAIL SNC is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in HAGUENAU (67500),
this company of category PME
shows in 2023 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EOLIENNES ST. CYR EN PAIL SNC (SIREN 508112828)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 818 621 €
2 279 891 €
2 144 255 €
2 698 444 €
2 453 857 €
2 260 997 €
1 999 976 €
2 140 435 €
Net income
1 005 424 €
484 788 €
182 087 €
824 128 €
512 373 €
18 101 €
-322 520 €
-338 455 €
EBITDA
2 138 299 €
1 642 716 €
1 471 651 €
2 010 561 €
1 790 587 €
1 671 475 €
1 349 454 €
1 489 008 €
Net margin
35.7%
21.3%
8.5%
30.5%
20.9%
0.8%
-16.1%
-15.8%
Revenue and income statement
In 2023, EOLIENNES ST. CYR EN PAIL SNC achieves revenue of 2.8 M€. Revenue is growing positively over 8 years (CAGR: +4.0%). Vs 2022, growth of +24% (2.3 M€ -> 2.8 M€). After deducting consumption (0 €), gross margin stands at 2.8 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 2.1 M€, representing 75.9% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 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 1.0 M€, i.e. 35.7% 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
2 818 621 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 818 621 €
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
2 138 299 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
815 314 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 005 424 €
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
75.9%
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 -146%. 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 -190%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 51.6% 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
-146.453%
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
-189.559%
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
51.565%
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
8.657
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 ST. CYR EN PAIL SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
-253.945
-219.487
-196.953
-187.509
-167.643
-152.776
-146.453
Financial autonomy
-43.838
-62.505
-80.487
-98.301
-107.837
-138.739
-176.39
-189.559
Repayment capacity
0.0
147.424
39.293
15.821
11.4
22.57
14.445
8.657
Cash flow / Revenue
4.411%
5.485%
17.849%
38.494%
46.558%
28.86%
40.458%
51.565%
Sector positioning
Debt ratio
-146.452023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good+6 pts over 3 years
In 2023, the debt ratio of EOLIENNES ST. CYR EN PAIL... (-146.45) 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
-189.56%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of EOLIENNES ST. CYR EN PAIL... (-189.6%) 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
8.66 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of EOLIENNES ST. CYR EN PAIL... (8.66) 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 4792.98. 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 32.7x. 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
4792.976
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
32.728
Liquidity indicators evolution EOLIENNES ST. CYR EN PAIL SNC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
2308.098
1127.064
1895.137
1565.29
1641.239
2341.414
3624.347
4792.976
Interest coverage
83.284
91.872
75.291
47.247
37.513
57.95
45.372
32.728
Sector positioning
Liquidity ratio
4792.982023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent
In 2023, the liquidity ratio of EOLIENNES ST. CYR EN PAIL... (4792.98) 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
32.73x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of EOLIENNES ST. CYR EN PAIL... (32.7x) 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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 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 2 days of revenue, i.e. 16 k€ to permanently finance. Over 2016-2023, WCR increased by +100%, 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
16 066 €
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
76 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
37 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
2 j
WCR and payment terms evolution EOLIENNES ST. CYR EN PAIL SNC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-6 586 097 €
-5 524 114 €
-4 503 092 €
-3 593 036 €
-3 035 048 €
-2 136 514 €
-994 922 €
16 066 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
25
67
75
74
30
40
77
76
Supplier payment term (days)
42
43
51
57
77
55
42
37
Positioning of EOLIENNES ST. CYR EN PAIL SNC 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 ST. CYR EN PAIL SNC is estimated at
3 751 051 €
(range 546 084€ - 14 811 670€).
With an EBITDA of 2 138 299€, 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
546k€3751k€14811k€
3 751 051 €Range: 546 084€ - 14 811 670€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 138 299 €×2.4x
Estimation5 173 979 €
567 756€ - 19 413 706€
Revenue Multiple30%
2 818 621 €×0.69x
Estimation1 950 036 €
383 907€ - 9 895 721€
Net Income Multiple20%
1 005 424 €×2.9x
Estimation2 895 257 €
735 173€ - 10 680 506€
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 ST. CYR EN PAIL SNC with other companies in the same sector:
Frequently asked questions about EOLIENNES ST. CYR EN PAIL SNC
What is the revenue of EOLIENNES ST. CYR EN PAIL SNC ?
The revenue of EOLIENNES ST. CYR EN PAIL SNC in 2023 is 2.8 M€.
Is EOLIENNES ST. CYR EN PAIL SNC profitable?
Yes, EOLIENNES ST. CYR EN PAIL SNC generated a net profit of 1.0 M€ in 2023.
Where is the headquarters of EOLIENNES ST. CYR EN PAIL SNC ?
The headquarters of EOLIENNES ST. CYR EN PAIL SNC is located in HAGUENAU (67500), in the department Bas-Rhin.
Where to find the tax return of EOLIENNES ST. CYR EN PAIL SNC ?
The tax return of EOLIENNES ST. CYR EN PAIL SNC 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 ST. CYR EN PAIL SNC operate?
EOLIENNES ST. CYR EN PAIL SNC 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