Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-06-10 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: STRASBOURG (67000), Bas-Rhin
FERME EOLIENNE DU CAVALEU : revenue, balance sheet and financial ratios
FERME EOLIENNE DU CAVALEU is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in STRASBOURG (67000),
this company of category PME
shows in 2023 a revenue of 752 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE DU CAVALEU (SIREN 524430147)
Indicator
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
751 892 €
525 656 €
688 747 €
571 920 €
537 141 €
583 383 €
542 871 €
670 454 €
Net income
147 112 €
-12 895 €
76 064 €
17 958 €
21 139 €
35 178 €
9 868 €
121 557 €
EBITDA
549 632 €
363 559 €
499 145 €
428 502 €
436 406 €
467 888 €
428 329 €
548 235 €
Net margin
19.6%
-2.5%
11.0%
3.1%
3.9%
6.0%
1.8%
18.1%
Revenue and income statement
In 2023, FERME EOLIENNE DU CAVALEU achieves revenue of 752 k€. Revenue is growing positively over 8 years (CAGR: +1.4%). Vs 2021, growth of +43% (526 k€ -> 752 k€). After deducting consumption (0 €), gross margin stands at 752 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 550 k€, representing 73.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 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 147 k€, i.e. 19.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
751 892 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
751 892 €
EBITDA (2023)
?
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
549 632 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
222 641 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
147 112 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
73.1%
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 573%. 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 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 63.1% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
572.715%
Financial autonomy (2023)
?
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
13.425%
Cash flow / Revenue (2023)
?
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
63.055%
Repayment capacity (2023)
?
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
3.591
Asset age ratio (2023)
?
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 DU CAVALEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Debt ratio
10574.76
8287.808
4610.279
3457.353
2752.342
1601.584
1207.078
572.715
Financial autonomy
0.906
1.154
2.045
2.723
3.359
5.522
7.144
13.425
Repayment capacity
9.846
12.881
11.142
10.827
10.153
8.105
7.362
3.591
Cash flow / Revenue
66.179%
60.657%
61.25%
63.909%
59.467%
57.816%
58.831%
63.055%
Sector positioning
Debt ratio
572.722023
2020
2021
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of FERME EOLIENNE DU CAVALEU (572.72) 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
13.43%2023
2020
2021
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good+12 pts over 3 years
In 2023, the financial autonomy of FERME EOLIENNE DU CAVALEU (13.4%) 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
3.59 years2023
2020
2021
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average-10 pts over 3 years
In 2023, the repayment capacity of FERME EOLIENNE DU CAVALEU (3.59) 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 1005.12. 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 7.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
1005.123
Interest coverage (2023)
?
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
7.933
Liquidity indicators evolution FERME EOLIENNE DU CAVALEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
665.325
1230.279
1149.203
2952.678
1404.17
851.992
437.265
1005.123
Interest coverage
16.907
22.716
20.754
19.529
18.222
14.291
15.781
7.933
Sector positioning
Liquidity ratio
1005.122023
2020
2021
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent
In 2023, the liquidity ratio of FERME EOLIENNE DU CAVALEU (1005.12) 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
7.93x2023
2020
2021
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-11 pts over 3 years
In 2023, the interest coverage of FERME EOLIENNE DU CAVALEU (7.9x) 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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 68 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 104 days of revenue, i.e. 217 k€ to permanently finance. Over 2015-2023, WCR increased by +100%, requiring additional financing.
Operating WCR (2023)
?
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
216 552 €
Customer credit (2023)
?
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
95 j
Supplier credit (2023)
?
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
27 j
Inventory turnover (2023)
?
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 (2023)
?
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
104 j
WCR and payment terms evolution FERME EOLIENNE DU CAVALEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
Operating WCR
108 312 €
101 924 €
126 705 €
150 641 €
101 144 €
61 388 €
192 716 €
216 552 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
45
55
77
76
52
29
38
95
Supplier payment term (days)
93
129
87
138
173
201
173
27
Positioning of FERME EOLIENNE DU CAVALEU 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 DU CAVALEU is estimated at
905 746 €
(range 125 205€ - 3 599 548€).
With an EBITDA of 549 632€, 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 value2023
85 tx
125k€905k€3599k€
905 746 €Range: 125 205€ - 3 599 548€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
549 632 €×2.4x
Estimation1 329 928 €
145 937€ - 4 990 132€
Revenue Multiple30%
751 892 €×0.69x
Estimation520 189 €
102 410€ - 2 639 771€
Net Income Multiple20%
147 112 €×2.9x
Estimation423 629 €
107 569€ - 1 562 754€
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 DU CAVALEU with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DU CAVALEU
What is the revenue of FERME EOLIENNE DU CAVALEU ?
The revenue of FERME EOLIENNE DU CAVALEU in 2023 is 752 k€.
Is FERME EOLIENNE DU CAVALEU profitable?
Yes, FERME EOLIENNE DU CAVALEU generated a net profit of 147 k€ in 2023.
Where is the headquarters of FERME EOLIENNE DU CAVALEU ?
The headquarters of FERME EOLIENNE DU CAVALEU is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of FERME EOLIENNE DU CAVALEU ?
The tax return of FERME EOLIENNE DU CAVALEU 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 DU CAVALEU operate?
FERME EOLIENNE DU CAVALEU 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