Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-02-15 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75009), Paris
FERME EOLIENNE DE SAINT GERMIER : revenue, balance sheet and financial ratios
FERME EOLIENNE DE SAINT GERMIER is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE DE SAINT GERMIER (SIREN 520970922)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 476 296 €
2 895 874 €
2 581 174 €
2 669 599 €
2 850 740 €
2 722 724 €
2 478 596 €
380 414 €
N/C
Net income
814 148 €
1 174 645 €
886 972 €
926 367 €
958 729 €
831 281 €
704 186 €
66 965 €
-12 158 €
EBITDA
1 776 889 €
2 282 828 €
1 939 791 €
2 020 547 €
2 114 599 €
1 990 267 €
1 795 371 €
196 235 €
-17 835 €
Net margin
32.9%
40.6%
34.4%
34.7%
33.6%
30.5%
28.4%
17.6%
N/C
Revenue and income statement
In 2024, FERME EOLIENNE DE SAINT GERMIER achieves revenue of 2.5 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.7%. Significant drop of -14% vs 2023. After deducting consumption (0 €), gross margin stands at 2.5 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 1.8 M€, representing 71.8% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -22%, reducing margin by 7.1 pts. This reflects costs rising faster than 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 814 k€, i.e. 32.9% 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
2 476 296 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 476 296 €
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
1 776 889 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 103 451 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
814 148 €
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
71.8%
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 94%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 60.6% 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 (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
93.946%
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
48.683%
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
60.557%
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
3.134
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 SAINT GERMIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
296.972
239.537
222.19
144.663
128.927
102.104
93.946
Financial autonomy
-0.246
17.975
23.566
27.983
29.481
39.091
41.434
46.662
48.683
Repayment capacity
0.0
0.0
8.173
7.231
6.722
4.501
4.101
2.904
3.134
Cash flow / Revenue
None%
27.996%
55.134%
55.873%
57.402%
59.927%
60.454%
64.219%
60.557%
Sector positioning
Debt ratio
93.952024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of FERME EOLIENNE DE SAINT G... (93.95) 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
48.68%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of FERME EOLIENNE DE SAINT G... (48.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
3.13 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 SAINT G... (3.13) 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 1273.25. 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 4.1x. Financial charges are adequately covered by operations.
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
1273.246
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
4.093
Liquidity indicators evolution FERME EOLIENNE DE SAINT GERMIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
33.709
28.441
545.407
1027.412
1241.975
1449.759
1008.301
937.15
1273.246
Interest coverage
-18.632
29.756
6.502
6.644
5.137
4.488
4.527
3.663
4.093
Sector positioning
Liquidity ratio
1273.252024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of FERME EOLIENNE DE SAINT G... (1273.25) 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
4.09x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of FERME EOLIENNE DE SAINT G... (4.1x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 61 days. Favorable situation: supplier credit is longer than customer credit by 29 days. Overall, WCR represents 227 days of revenue, i.e. 1.6 M€ 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
1 560 983 €
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
32 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
61 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
227 j
WCR and payment terms evolution FERME EOLIENNE DE SAINT GERMIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-10 581 451 €
2 710 741 €
4 098 489 €
5 161 920 €
1 996 513 €
1 918 432 €
1 848 205 €
1 560 983 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
300
64
70
59
40
44
35
32
Supplier payment term (days)
3511
123
89
99
110
77
107
64
61
Positioning of FERME EOLIENNE DE SAINT GERMIER 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 SAINT GERMIER is estimated at
3 132 593 €
(range 456 143€ - 12 404 107€).
With an EBITDA of 1 776 889€, 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
456k€3132k€12404k€
3 132 593 €Range: 456 143€ - 12 404 107€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 776 889 €×2.4x
Estimation4 299 486 €
471 795€ - 16 132 450€
Revenue Multiple30%
2 476 296 €×0.69x
Estimation1 713 202 €
337 281€ - 8 693 874€
Net Income Multiple20%
814 148 €×2.9x
Estimation2 344 451 €
595 310€ - 8 648 603€
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 SAINT GERMIER with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DE SAINT GERMIER
What is the revenue of FERME EOLIENNE DE SAINT GERMIER ?
The revenue of FERME EOLIENNE DE SAINT GERMIER in 2024 is 2.5 M€.
Is FERME EOLIENNE DE SAINT GERMIER profitable?
Yes, FERME EOLIENNE DE SAINT GERMIER generated a net profit of 814 k€ in 2024.
Where is the headquarters of FERME EOLIENNE DE SAINT GERMIER ?
The headquarters of FERME EOLIENNE DE SAINT GERMIER is located in PARIS (75009), in the department Paris.
Where to find the tax return of FERME EOLIENNE DE SAINT GERMIER ?
The tax return of FERME EOLIENNE DE SAINT GERMIER 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 SAINT GERMIER operate?
FERME EOLIENNE DE SAINT GERMIER 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