Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-11-13 (23 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75009), Paris
FERME EOLIENNE DE TETERCHEN : revenue, balance sheet and financial ratios
FERME EOLIENNE DE TETERCHEN is a French company
founded 23 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 949 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE DE TETERCHEN (SIREN 444083455)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
Revenue
949 389 €
3 699 024 €
855 361 €
756 587 €
1 131 045 €
1 836 231 €
1 704 778 €
1 414 790 €
1 012 047 €
Net income
194 789 €
1 486 890 €
170 313 €
154 926 €
376 210 €
917 158 €
1 043 982 €
828 124 €
617 898 €
EBITDA
309 494 €
2 032 987 €
295 657 €
279 106 €
615 014 €
1 345 224 €
1 230 997 €
942 257 €
687 153 €
Net margin
20.5%
40.2%
19.9%
20.5%
33.3%
49.9%
61.2%
58.5%
61.1%
Revenue and income statement
In 2024, FERME EOLIENNE DE TETERCHEN achieves revenue of 949 k€. Activity remains stable over the period (CAGR: -0.9%). Significant drop of -74% vs 2023. After deducting consumption (0 €), gross margin stands at 949 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 309 k€, representing 32.6% of revenue. Warning negative scissor effect: despite revenue change (-74%), EBITDA varies by -85%, reducing margin by 22.4 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 195 k€, i.e. 20.5% 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
949 389 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
949 389 €
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
309 494 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-275 084 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
194 789 €
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
32.6%
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 8%. 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 64%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.1% 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
7.725%
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
64.233%
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
30.141%
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
0.231
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 TETERCHEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
77.553
100.121
37.764
0.059
0.003
0.02
4.307
23.042
7.725
Financial autonomy
53.108
47.208
66.672
87.163
91.52
54.645
75.413
64.016
64.233
Repayment capacity
3.206
2.818
1.127
0.002
0.0
0.002
0.234
0.318
0.231
Cash flow / Revenue
65.452%
62.576%
64.645%
53.234%
38.658%
29.495%
28.728%
42.237%
30.141%
Sector positioning
Debt ratio
7.722024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of FERME EOLIENNE DE TETERCHEN (7.72) 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
64.23%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of FERME EOLIENNE DE TETERCHEN (64.2%) 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
0.23 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 TETERCHEN (0.23) 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 464.21. 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 2.4x. 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
464.208
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
2.372
Liquidity indicators evolution FERME EOLIENNE DE TETERCHEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
843.725
592.72
597.783
344.832
1599.999
109.583
180.901
474.079
464.208
Interest coverage
4.39
6.786
2.704
1.427
1.351
3.165
3.179
0.465
2.372
Sector positioning
Liquidity ratio
464.212024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+12 pts over 3 years
In 2024, the liquidity ratio of FERME EOLIENNE DE TETERCHEN (464.21) 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
2.37x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of FERME EOLIENNE DE TETERCHEN (2.4x) 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: 145 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. The gap of 42 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 325 days of revenue, i.e. 856 k€ to permanently finance. Over 2017-2024, WCR increased by +127%, 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
855 931 €
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
145 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
103 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
325 j
WCR and payment terms evolution FERME EOLIENNE DE TETERCHEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 139 329 €
-3 652 747 €
-2 858 589 €
-1 753 270 €
-786 461 €
-1 397 916 €
-776 334 €
1 453 421 €
855 931 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
107
46
40
43
69
39
39
48
145
Supplier payment term (days)
150
87
81
87
56
39
86
56
103
Positioning of FERME EOLIENNE DE TETERCHEN 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 TETERCHEN is estimated at
683 668 €
(range 108 367€ - 2 818 744€).
With an EBITDA of 309 494€, 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
108k€683k€2818k€
683 668 €Range: 108 367€ - 2 818 744€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
309 494 €×2.4x
Estimation748 874 €
82 176€ - 2 809 909€
Revenue Multiple30%
949 389 €×0.69x
Estimation656 826 €
129 310€ - 3 333 151€
Net Income Multiple20%
194 789 €×2.9x
Estimation560 922 €
142 431€ - 2 069 222€
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 TETERCHEN with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DE TETERCHEN
What is the revenue of FERME EOLIENNE DE TETERCHEN ?
The revenue of FERME EOLIENNE DE TETERCHEN in 2024 is 949 k€.
Is FERME EOLIENNE DE TETERCHEN profitable?
Yes, FERME EOLIENNE DE TETERCHEN generated a net profit of 195 k€ in 2024.
Where is the headquarters of FERME EOLIENNE DE TETERCHEN ?
The headquarters of FERME EOLIENNE DE TETERCHEN is located in PARIS (75009), in the department Paris.
Where to find the tax return of FERME EOLIENNE DE TETERCHEN ?
The tax return of FERME EOLIENNE DE TETERCHEN 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 TETERCHEN operate?
FERME EOLIENNE DE TETERCHEN 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