Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-03-20 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LYON (69004), Rhone
FERME EOLIENNE DU MUGUET : revenue, balance sheet and financial ratios
FERME EOLIENNE DU MUGUET is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in LYON (69004),
this company of category GE
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 DU MUGUET (SIREN 522040914)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 488 365 €
2 869 117 €
2 104 020 €
2 222 789 €
2 743 129 €
2 415 351 €
2 183 085 €
2 142 868 €
2 191 387 €
Net income
775 749 €
1 098 255 €
411 345 €
454 913 €
674 596 €
419 823 €
163 127 €
73 979 €
90 240 €
EBITDA
1 712 946 €
2 248 491 €
1 440 358 €
1 615 425 €
2 047 308 €
1 821 552 €
1 599 452 €
1 630 689 €
1 790 946 €
Net margin
31.2%
38.3%
19.6%
20.5%
24.6%
17.4%
7.5%
3.5%
4.1%
Revenue and income statement
In 2024, FERME EOLIENNE DU MUGUET achieves revenue of 2.5 M€. Revenue is growing positively over 9 years (CAGR: +1.6%). Significant drop of -13% 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 1.7 M€, representing 68.8% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -24%, reducing margin by 9.5 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 776 k€, i.e. 31.2% 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
2 488 365 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 488 365 €
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
1 712 946 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 086 186 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
775 749 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 74%. 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 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 56.6% 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
31.145%
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
73.674%
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
56.627%
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
1.774
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 DU MUGUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
682.216
490.808
335.374
230.585
154.277
113.072
87.796
56.77
31.145
Financial autonomy
12.242
16.467
22.247
29.265
37.596
45.059
51.287
60.521
73.674
Repayment capacity
9.14
9.025
6.756
6.261
4.709
4.847
4.555
2.295
1.774
Cash flow / Revenue
64.93%
61.725%
70.361%
59.535%
58.205%
58.108%
55.719%
62.46%
56.627%
Sector positioning
Debt ratio
31.142024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of FERME EOLIENNE DU MUGUET (31.14) 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
73.67%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of FERME EOLIENNE DU MUGUET (73.7%) 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
1.77 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-9 pts over 3 years
In 2024, the repayment capacity of FERME EOLIENNE DU MUGUET (1.77) 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 1517.75. 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 5.3x. 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
1517.748
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
5.27
Liquidity indicators evolution FERME EOLIENNE DU MUGUET
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
141.355
511.229
202.709
262.776
220.99
289.901
547.265
475.34
1517.748
Interest coverage
16.916
16.776
15.397
11.896
9.199
9.891
9.224
8.758
5.27
Sector positioning
Liquidity ratio
1517.752024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+9 pts over 3 years
In 2024, the liquidity ratio of FERME EOLIENNE DU MUGUET (1517.75) 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
5.27x2024
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 DU MUGUET (5.3x) 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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. The gap of 46 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 (-374 days): operations structurally generate cash. Notable WCR improvement over the period (-137%), freeing up 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
-2 584 540 €
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
78 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
32 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
-374 j
WCR and payment terms evolution FERME EOLIENNE DU MUGUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 090 741 €
-1 541 965 €
-2 307 674 €
-2 674 059 €
-2 715 945 €
-2 869 798 €
-2 822 080 €
-2 390 204 €
-2 584 540 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
49
67
36
42
62
58
72
77
78
Supplier payment term (days)
391
64
58
19
99
121
68
51
32
Positioning of FERME EOLIENNE DU MUGUET 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 MUGUET is estimated at
3 035 623 €
(range 442 532€ - 12 044 967€).
With an EBITDA of 1 712 946€, 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
442k€3035k€12044k€
3 035 623 €Range: 442 532€ - 12 044 967€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 712 946 €×2.4x
Estimation4 144 765 €
454 817€ - 15 551 909€
Revenue Multiple30%
2 488 365 €×0.69x
Estimation1 721 552 €
338 925€ - 8 736 246€
Net Income Multiple20%
775 749 €×2.9x
Estimation2 233 876 €
567 233€ - 8 240 694€
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 MUGUET with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE DU MUGUET
What is the revenue of FERME EOLIENNE DU MUGUET ?
The revenue of FERME EOLIENNE DU MUGUET in 2024 is 2.5 M€.
Is FERME EOLIENNE DU MUGUET profitable?
Yes, FERME EOLIENNE DU MUGUET generated a net profit of 776 k€ in 2024.
Where is the headquarters of FERME EOLIENNE DU MUGUET ?
The headquarters of FERME EOLIENNE DU MUGUET is located in LYON (69004), in the department Rhone.
Where to find the tax return of FERME EOLIENNE DU MUGUET ?
The tax return of FERME EOLIENNE DU MUGUET 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 MUGUET operate?
FERME EOLIENNE DU MUGUET 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