Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-06-29 (9 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75010), Paris
FERME EOLIENNE DE GENONVILLE : revenue, balance sheet and financial ratios
FERME EOLIENNE DE GENONVILLE is a French company
founded 9 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75010),
this company of category ETI
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 - FERME EOLIENNE DE GENONVILLE (SIREN 822034518)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
3 425 658 €
4 499 174 €
4 828 068 €
N/C
N/C
N/C
N/C
N/C
Net income
553 397 €
932 369 €
163 648 €
-530 189 €
-285 072 €
-167 600 €
-40 719 €
-17 866 €
EBITDA
2 512 099 €
3 192 365 €
3 051 478 €
-450 366 €
-244 392 €
-159 423 €
-34 529 €
-14 817 €
Net margin
16.2%
20.7%
3.4%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, FERME EOLIENNE DE GENONVILLE achieves revenue of 3.4 M€. Revenue is declining over the period 2022-2024 (CAGR: -15.8%). Significant drop of -24% 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 2.5 M€, representing 73.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 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 553 k€, i.e. 16.2% 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
3 425 658 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 425 658 €
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
2 512 099 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 060 154 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
553 397 €
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
73.3%
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 3484%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 58.5% 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
3484.372%
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
2.617%
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
58.539%
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
9.489
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 FERME EOLIENNE DE GENONVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
11623.664
-1426.046
-366.379
-936.241
-1491.837
-2472.395
-300505.598
3484.372
Financial autonomy
0.839
-7.456
-36.55
-11.244
-6.423
-3.27
-0.032
2.617
Repayment capacity
-13.884
-13.513
-4.507
-16.134
-28.183
19.16
7.933
9.489
Cash flow / Revenue
None%
None%
None%
None%
None%
50.228%
61.062%
58.539%
Sector positioning
Debt ratio
3484.372024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+50 pts over 3 years
In 2024, the debt ratio of FERME EOLIENNE DE GENONVILLE (3484.37) 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
2.62%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+24 pts over 3 years
In 2024, the financial autonomy of FERME EOLIENNE DE GENONVILLE (2.6%) 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
9.49 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of FERME EOLIENNE DE GENONVILLE (9.49) 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 454.26. 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 13.2x. 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
454.265
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
13.191
Liquidity indicators evolution FERME EOLIENNE DE GENONVILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1857.046
2356.298
581.771
447.076
109.016
127.911
781.64
454.265
Interest coverage
-20.578
-17.93
-5.13
-16.645
-17.724
20.686
13.942
13.191
Sector positioning
Liquidity ratio
454.262024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+22 pts over 3 years
In 2024, the liquidity ratio of FERME EOLIENNE DE GENONVILLE (454.26) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
13.19x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-8 pts over 3 years
In 2024, the interest coverage of FERME EOLIENNE DE GENONVILLE (13.2x) 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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 183 days. Excellent situation: suppliers finance 95 days of the operating cycle (retail model). Overall, WCR represents 100 days of revenue, i.e. 948 k€ to permanently finance.
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
947 777 €
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
88 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
183 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
100 j
WCR and payment terms evolution FERME EOLIENNE DE GENONVILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
-6 221 304 €
717 213 €
947 777 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
290
46
88
Supplier payment term (days)
85
50
34
320
1124
120
99
183
Positioning of FERME EOLIENNE DE GENONVILLE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of FERME EOLIENNE DE GENONVILLE is estimated at
4 068 945 €
(range 554 408€ - 16 187 539€).
With an EBITDA of 2 512 099€, 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
554k€4068k€16187k€
4 068 945 €Range: 554 408€ - 16 187 539€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 512 099 €×2.4x
Estimation6 078 452 €
667 006€ - 22 807 452€
Revenue Multiple30%
3 425 658 €×0.69x
Estimation2 370 009 €
466 587€ - 12 026 930€
Net Income Multiple20%
553 397 €×2.9x
Estimation1 593 583 €
404 648€ - 5 878 674€
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 FERME EOLIENNE DE GENONVILLE with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DE GENONVILLE
What is the revenue of FERME EOLIENNE DE GENONVILLE ?
The revenue of FERME EOLIENNE DE GENONVILLE in 2024 is 3.4 M€.
Is FERME EOLIENNE DE GENONVILLE profitable?
Yes, FERME EOLIENNE DE GENONVILLE generated a net profit of 553 k€ in 2024.
Where is the headquarters of FERME EOLIENNE DE GENONVILLE ?
The headquarters of FERME EOLIENNE DE GENONVILLE is located in PARIS (75010), in the department Paris.
Where to find the tax return of FERME EOLIENNE DE GENONVILLE ?
The tax return of FERME EOLIENNE DE GENONVILLE 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 FERME EOLIENNE DE GENONVILLE operate?
FERME EOLIENNE DE GENONVILLE 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