Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2007-03-14 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LYON (69004), Rhone
FERME EOLIENNE DE VISMES AU VAL : revenue, balance sheet and financial ratios
FERME EOLIENNE DE VISMES AU VAL is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in LYON (69004),
this company of category GE
shows in 2024 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE DE VISMES AU VAL (SIREN 495353690)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 741 320 €
4 074 447 €
3 237 454 €
2 976 156 €
3 671 178 €
3 606 300 €
3 088 252 €
1 337 673 €
N/C
Net income
921 669 €
1 107 531 €
522 753 €
-15 436 €
290 789 €
218 663 €
-452 541 €
-754 957 €
-92 576 €
EBITDA
2 575 393 €
2 950 704 €
2 338 523 €
2 038 706 €
2 579 298 €
2 770 934 €
2 354 530 €
1 101 998 €
-47 384 €
Net margin
24.6%
27.2%
16.1%
-0.5%
7.9%
6.1%
-14.7%
-56.4%
N/C
Revenue and income statement
In 2024, FERME EOLIENNE DE VISMES AU VAL achieves revenue of 3.7 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.8%. Slight decline of -8% vs 2023. After deducting consumption (0 €), gross margin stands at 3.7 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 2.6 M€, representing 68.8% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -13%, reducing margin by 3.6 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 922 k€, i.e. 24.6% 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
3 741 320 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 741 320 €
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
2 575 393 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 527 319 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
921 669 €
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
68.8%
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 161%. 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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 58.8% 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
160.675%
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
37.262%
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
58.783%
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
5.305
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 VISMES AU VAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-15700.165
-55067.483
2514.548
892.352
517.71
391.434
281.698
195.794
160.675
Financial autonomy
-0.614
-0.177
3.743
9.876
15.716
19.797
25.626
32.627
37.262
Repayment capacity
-270.048
41.971
9.668
8.409
8.037
9.444
7.092
5.264
5.305
Cash flow / Revenue
None%
52.352%
76.243%
67.869%
62.135%
59.3%
65.333%
62.171%
58.783%
Sector positioning
Debt ratio
160.682024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of FERME EOLIENNE DE VISMES ... (160.68) 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
37.26%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+13 pts over 3 years
In 2024, the financial autonomy of FERME EOLIENNE DE VISMES ... (37.3%) 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
5.3 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 VISMES ... (5.30) 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 1111.42. 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 7.7x. 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
1111.418
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
7.711
Liquidity indicators evolution FERME EOLIENNE DE VISMES AU VAL
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
1782.868
1135.792
375.89
797.72
274.581
389.145
1742.313
641.956
1111.418
Interest coverage
-90.541
36.452
14.898
11.671
11.561
13.432
10.616
7.572
7.711
Sector positioning
Liquidity ratio
1111.422024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of FERME EOLIENNE DE VISMES ... (1111.42) 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
7.71x2024
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 VISMES ... (7.7x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The gap of 49 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-403 days): operations structurally generate cash.
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
-4 186 088 €
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
79 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
30 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
-403 j
WCR and payment terms evolution FERME EOLIENNE DE VISMES AU VAL
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 €
4 592 432 €
-1 719 014 €
-2 641 362 €
-3 393 490 €
-4 131 649 €
-4 325 918 €
-3 802 681 €
-4 186 088 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
301
41
44
27
60
67
67
79
Supplier payment term (days)
828
486
25
20
84
60
21
27
30
Positioning of FERME EOLIENNE DE VISMES AU VAL 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 VISMES AU VAL is estimated at
4 423 134 €
(range 629 566€ - 17 589 758€).
With an EBITDA of 2 575 393€, 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
629k€4423k€17589k€
4 423 134 €Range: 629 566€ - 17 589 758€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 575 393 €×2.4x
Estimation6 231 603 €
683 812€ - 23 382 101€
Revenue Multiple30%
3 741 320 €×0.69x
Estimation2 588 396 €
509 582€ - 13 135 168€
Net Income Multiple20%
921 669 €×2.9x
Estimation2 654 073 €
673 930€ - 9 790 786€
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 VISMES AU VAL with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DE VISMES AU VAL
What is the revenue of FERME EOLIENNE DE VISMES AU VAL ?
The revenue of FERME EOLIENNE DE VISMES AU VAL in 2024 is 3.7 M€.
Is FERME EOLIENNE DE VISMES AU VAL profitable?
Yes, FERME EOLIENNE DE VISMES AU VAL generated a net profit of 922 k€ in 2024.
Where is the headquarters of FERME EOLIENNE DE VISMES AU VAL ?
The headquarters of FERME EOLIENNE DE VISMES AU VAL is located in LYON (69004), in the department Rhone.
Where to find the tax return of FERME EOLIENNE DE VISMES AU VAL ?
The tax return of FERME EOLIENNE DE VISMES AU VAL 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 VISMES AU VAL operate?
FERME EOLIENNE DE VISMES AU VAL 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