Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2022-02-22 (4 years)Status: ActiveBusiness sector: Commerce d'électricitéLocation: PARIS (75011), Paris
FASTNED FRANCE SPV 1 : revenue, balance sheet and financial ratios
FASTNED FRANCE SPV 1 is a French company
founded 4 years ago,
specialized in the sector Commerce d'électricité.
Based in PARIS (75011),
this company of category PME
shows in 2024 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FASTNED FRANCE SPV 1 (SIREN 911191849)
Indicator
2024
2023
2022
Revenue
5 931 119 €
892 082 €
139 609 €
Net income
-1 673 217 €
-1 098 226 €
-199 425 €
EBITDA
1 052 941 €
162 201 €
-23 907 €
Net margin
-28.2%
-123.1%
-142.8%
Revenue and income statement
In 2024, FASTNED FRANCE SPV 1 achieves revenue of 5.9 M€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +551.8%. Vs 2023, growth of +565% (892 k€ -> 5.9 M€). After deducting consumption (1.4 M€), gross margin stands at 4.5 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 17.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -1.7 M€ (-28.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 931 119 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 546 613 €
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
1 052 941 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 182 725 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 673 217 €
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
17.8%
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 258%. 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 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 67.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
258.378%
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
25.404%
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
5.139%
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
67.275
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 FASTNED FRANCE SPV 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Debt ratio
90.286
510.823
258.378
Financial autonomy
17.596
11.193
25.404
Repayment capacity
-64.201
-42.898
67.275
Cash flow / Revenue
-23.174%
-26.461%
5.139%
Sector positioning
Debt ratio
258.382024
2022
2023
2024
Q1: 0.0
Med: 2.82
Q3: 79.83
Average
In 2024, the debt ratio of FASTNED FRANCE SPV 1 (258.38) 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
25.4%2024
2022
2023
2024
Q1: 0.0%
Med: 18.67%
Q3: 46.45%
Good+7 pts over 3 years
In 2024, the financial autonomy of FASTNED FRANCE SPV 1 (25.4%) 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
67.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.51 years
Watch+57 pts over 3 years
In 2024, the repayment capacity of FASTNED FRANCE SPV 1 (67.28) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 86.50. 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 64.6x. 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
86.501
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
64.643
Liquidity indicators evolution FASTNED FRANCE SPV 1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
82.236
154.272
86.501
Interest coverage
-35.358
245.532
64.643
Sector positioning
Liquidity ratio
86.52024
2022
2023
2024
Q1: 105.51
Med: 153.55
Q3: 350.77
Watch
In 2024, the liquidity ratio of FASTNED FRANCE SPV 1 (86.50) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
64.64x2024
2022
2023
2024
Q1: 0.0x
Med: 0.17x
Q3: 7.06x
Excellent+51 pts over 3 years
In 2024, the interest coverage of FASTNED FRANCE SPV 1 (64.6x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 107 days. Excellent situation: suppliers finance 47 days of the operating cycle (retail model). Overall, WCR represents 74 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2022-2024, WCR increased by +129%, 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
1 216 650 €
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
60 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
107 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
74 j
WCR and payment terms evolution FASTNED FRANCE SPV 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
530 884 €
1 045 859 €
1 216 650 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
240
70
60
Supplier payment term (days)
13486
1995
107
Positioning of FASTNED FRANCE SPV 1 in its sector
Comparison with sector Commerce d'électricité
Valuation estimate
Based on 93 transactions of similar company sales
(all years),
the value of FASTNED FRANCE SPV 1 is estimated at
2 801 959 €
(range 376 196€ - 11 827 727€).
With an EBITDA of 1 052 941€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.59x
(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
93 tx
376k€2801k€11827k€
2 801 959 €Range: 376 196€ - 11 827 727€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 052 941 €×2.3x
Estimation2 392 504 €
269 194€ - 8 069 393€
Revenue Multiple30%
5 931 119 €×0.59x
Estimation3 484 384 €
554 535€ - 18 091 619€
How is this estimate calculated?
This estimate is based on the analysis of 93 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 (Commerce d'électricité)
Compare FASTNED FRANCE SPV 1 with other companies in the same sector:
Frequently asked questions about FASTNED FRANCE SPV 1
What is the revenue of FASTNED FRANCE SPV 1 ?
The revenue of FASTNED FRANCE SPV 1 in 2024 is 5.9 M€.
Is FASTNED FRANCE SPV 1 profitable?
FASTNED FRANCE SPV 1 recorded a net loss in 2024.
Where is the headquarters of FASTNED FRANCE SPV 1 ?
The headquarters of FASTNED FRANCE SPV 1 is located in PARIS (75011), in the department Paris.
Where to find the tax return of FASTNED FRANCE SPV 1 ?
The tax return of FASTNED FRANCE SPV 1 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 FASTNED FRANCE SPV 1 operate?
FASTNED FRANCE SPV 1 operates in the sector Commerce d'électricité (NAF code 35.14Z). 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