Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-06-17 (11 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75010), Paris
FERME EOLIENNE LA VOIE D'ARTOIS : revenue, balance sheet and financial ratios
FERME EOLIENNE LA VOIE D'ARTOIS is a French company
founded 11 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75010),
this company of category PME
shows in 2021 a revenue of 4.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE LA VOIE D'ARTOIS (SIREN 803980150)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
4 287 098 €
2 388 687 €
N/C
N/C
N/C
N/C
N/C
Net income
925 233 €
-65 650 €
-135 547 €
-4 198 €
-4 248 €
-4 172 €
-3 317 €
EBITDA
3 392 755 €
1 847 920 €
-32 007 €
-2 519 €
-2 693 €
-2 688 €
-2 680 €
Net margin
21.6%
-2.7%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2021, FERME EOLIENNE LA VOIE D'ARTOIS achieves revenue of 4.3 M€. Over the period 2020-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +79.5%. Vs 2020, growth of +79% (2.4 M€ -> 4.3 M€). After deducting consumption (0 €), gross margin stands at 4.3 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 3.4 M€, representing 79.1% of 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 925 k€, i.e. 21.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 287 098 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 287 098 €
EBITDA (2021)
?
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
3 392 755 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 332 148 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
925 233 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
79.1%
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 877%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 66.5% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
876.659%
Financial autonomy (2021)
?
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
9.402%
Cash flow / Revenue (2021)
?
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
66.524%
Repayment capacity (2021)
?
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
7.349
Asset age ratio (2021)
?
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 LA VOIE D'ARTOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
-1279.946
-1179.284
-870.396
-896.636
-10399.561
3480.497
876.659
Financial autonomy
-8.071
-8.952
-12.581
-5.073
-0.808
2.396
9.402
Repayment capacity
-12.796
-21.163
-24.044
-34.033
-116.221
14.006
7.349
Cash flow / Revenue
None%
None%
None%
None%
None%
62.08%
66.524%
Sector positioning
Debt ratio
876.662021
2019
2020
2021
Q1: -193.69
Med: 0.0
Q3: 252.12
Average+50 pts over 3 years
In 2021, the debt ratio of FERME EOLIENNE LA VOIE D'... (876.66) 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
9.4%2021
2019
2020
2021
Q1: -3.82%
Med: 9.69%
Q3: 57.46%
Average+19 pts over 3 years
In 2021, the financial autonomy of FERME EOLIENNE LA VOIE D'... (9.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
7.35 years2021
2019
2020
2021
Q1: -1.97 years
Med: 0.0 years
Q3: 6.86 years
Average+50 pts over 3 years
In 2021, the repayment capacity of FERME EOLIENNE LA VOIE D'... (7.35) 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 339.00. 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 8.6x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
339.002
Interest coverage (2021)
?
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
8.552
Liquidity indicators evolution FERME EOLIENNE LA VOIE D'ARTOIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
173.214
245.958
67.873
19.28
109.936
145.054
339.002
Interest coverage
-23.731
-55.246
-57.817
-66.733
-224.332
15.394
8.552
Sector positioning
Liquidity ratio
339.02021
2019
2020
2021
Q1: 74.2
Med: 252.51
Q3: 859.05
Good+25 pts over 3 years
In 2021, the liquidity ratio of FERME EOLIENNE LA VOIE D'... (339.00) 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
8.55x2021
2019
2020
2021
Q1: -0.45x
Med: 0.73x
Q3: 15.31x
Good+38 pts over 3 years
In 2021, the interest coverage of FERME EOLIENNE LA VOIE D'... (8.6x) 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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The gap of 79 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 (-120 days): operations structurally generate cash.
Operating WCR (2021)
?
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
-1 431 548 €
Customer credit (2021)
?
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
108 j
Supplier credit (2021)
?
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
29 j
Inventory turnover (2021)
?
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 (2021)
?
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
-120 j
WCR and payment terms evolution FERME EOLIENNE LA VOIE D'ARTOIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
0 €
0 €
0 €
0 €
25 033 €
-1 431 548 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
109
108
Supplier payment term (days)
225
324
321
22425
26696
1577
29
Positioning of FERME EOLIENNE LA VOIE D'ARTOIS 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 LA VOIE D'ARTOIS is estimated at
5 527 338 €
(range 760 900€ - 21 882 603€).
With an EBITDA of 3 392 755€, 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 value2021
85 tx
760k€5527k€21882k€
5 527 338 €Range: 760 900€ - 21 882 603€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 392 755 €×2.4x
Estimation8 209 350 €
900 836€ - 30 802 965€
Revenue Multiple30%
4 287 098 €×0.69x
Estimation2 965 988 €
583 919€ - 15 051 306€
Net Income Multiple20%
925 233 €×2.9x
Estimation2 664 336 €
676 536€ - 9 828 646€
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 LA VOIE D'ARTOIS with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE LA VOIE D'ARTOIS
What is the revenue of FERME EOLIENNE LA VOIE D'ARTOIS ?
The revenue of FERME EOLIENNE LA VOIE D'ARTOIS in 2021 is 4.3 M€.
Is FERME EOLIENNE LA VOIE D'ARTOIS profitable?
Yes, FERME EOLIENNE LA VOIE D'ARTOIS generated a net profit of 925 k€ in 2021.
Where is the headquarters of FERME EOLIENNE LA VOIE D'ARTOIS ?
The headquarters of FERME EOLIENNE LA VOIE D'ARTOIS is located in PARIS (75010), in the department Paris.
Where to find the tax return of FERME EOLIENNE LA VOIE D'ARTOIS ?
The tax return of FERME EOLIENNE LA VOIE D'ARTOIS 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 LA VOIE D'ARTOIS operate?
FERME EOLIENNE LA VOIE D'ARTOIS 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