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 L'EPINETTE : revenue, balance sheet and financial ratios
FERME EOLIENNE L'EPINETTE 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 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FERME EOLIENNE L'EPINETTE (SIREN 498013093)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 089 505 €
7 038 002 €
5 237 175 €
5 259 009 €
6 837 805 €
5 916 388 €
5 352 122 €
4 964 361 €
5 152 062 €
Net income
2 096 776 €
2 685 730 €
1 360 339 €
1 082 305 €
1 934 086 €
1 232 380 €
655 218 €
25 413 €
292 230 €
EBITDA
4 346 805 €
5 324 937 €
3 951 491 €
3 883 818 €
5 319 112 €
4 652 631 €
4 123 268 €
3 909 778 €
1 908 080 €
Net margin
34.4%
38.2%
26.0%
20.6%
28.3%
20.8%
12.2%
0.5%
5.7%
Revenue and income statement
In 2024, FERME EOLIENNE L'EPINETTE achieves revenue of 6.1 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Significant drop of -13% vs 2023. After deducting consumption (0 €), gross margin stands at 6.1 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 4.3 M€, representing 71.4% of revenue. Warning negative scissor effect: despite revenue change (-13%), EBITDA varies by -18%, reducing margin by 4.3 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 2.1 M€, i.e. 34.4% 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
6 089 505 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 089 505 €
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
4 346 805 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 872 206 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 096 776 €
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
71.4%
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 55%. 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 3.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 58.7% 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
76.672%
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
55.032%
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
58.654%
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
3.22
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
268.973
230.278
183.255
146.592
114.718
123.346
111.044
89.937
76.672
Financial autonomy
25.781
29.507
33.526
39.396
45.114
43.463
46.071
50.575
55.032
Repayment capacity
21.252
9.362
7.476
6.177
4.912
5.976
5.294
3.364
3.22
Cash flow / Revenue
26.15%
56.075%
58.728%
58.835%
58.054%
55.692%
58.03%
59.898%
58.654%
Sector positioning
Debt ratio
76.672024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of FERME EOLIENNE L'EPINETTE (76.67) 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
55.03%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of FERME EOLIENNE L'EPINETTE (55.0%) 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
3.22 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 L'EPINETTE (3.22) 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 4026.88. 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 8.3x. 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
4026.879
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
295.562
1187.725
371.096
1475.214
1538.561
1557.074
2351.672
1133.207
4026.879
Interest coverage
19.093
27.232
15.554
12.743
10.457
13.592
11.183
12.42
8.264
Sector positioning
Liquidity ratio
4026.882024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of FERME EOLIENNE L'EPINETTE (4026.88) 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
8.26x2024
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 L'EPINETTE (8.3x) 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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The gap of 35 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 (-275 days): operations structurally generate cash. Notable WCR improvement over the period (-80%), 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
-4 648 911 €
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
58 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
23 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
-275 j
WCR and payment terms evolution FERME EOLIENNE L'EPINETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 577 834 €
-3 251 061 €
-4 205 805 €
-2 741 358 €
-1 073 125 €
-4 406 418 €
-4 088 296 €
-3 095 454 €
-4 648 911 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
51
72
38
103
54
84
73
30
58
Supplier payment term (days)
410
130
104
58
72
87
43
26
23
Positioning of FERME EOLIENNE L'EPINETTE 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 L'EPINETTE is estimated at
7 730 399 €
(range 1 132 535€ - 30 600 955€).
With an EBITDA of 4 346 805€, 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
1132k€7730k€30600k€
7 730 399 €Range: 1 132 535€ - 30 600 955€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 346 805 €×2.4x
Estimation10 517 837 €
1 154 153€ - 39 464 825€
Revenue Multiple30%
6 089 505 €×0.69x
Estimation4 212 966 €
829 413€ - 21 379 265€
Net Income Multiple20%
2 096 776 €×2.9x
Estimation6 037 956 €
1 533 176€ - 22 273 816€
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 L'EPINETTE with other companies in the same sector:
Frequently asked questions about FERME EOLIENNE L'EPINETTE
What is the revenue of FERME EOLIENNE L'EPINETTE ?
The revenue of FERME EOLIENNE L'EPINETTE in 2024 is 6.1 M€.
Is FERME EOLIENNE L'EPINETTE profitable?
Yes, FERME EOLIENNE L'EPINETTE generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of FERME EOLIENNE L'EPINETTE ?
The headquarters of FERME EOLIENNE L'EPINETTE is located in LYON (69004), in the department Rhone.
Where to find the tax return of FERME EOLIENNE L'EPINETTE ?
The tax return of FERME EOLIENNE L'EPINETTE 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 L'EPINETTE operate?
FERME EOLIENNE L'EPINETTE 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