Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-09-03 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-HILAIRE-LA-GRAVELLE (41160), Loir-et-Cher
FINANCE SOLAIRE 2 : revenue, balance sheet and financial ratios
FINANCE SOLAIRE 2 is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-HILAIRE-LA-GRAVELLE (41160),
this company of category PME
shows in 2024 a revenue of 212 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCE SOLAIRE 2 (SIREN 753657006)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
212 295 €
249 116 €
262 259 €
246 263 €
263 271 €
271 858 €
262 201 €
266 952 €
258 993 €
Net income
92 612 €
107 106 €
102 180 €
77 590 €
81 090 €
83 755 €
42 840 €
16 186 €
-28 356 €
EBITDA
182 437 €
230 736 €
237 870 €
223 561 €
237 455 €
249 018 €
235 124 €
239 226 €
230 867 €
Net margin
43.6%
43.0%
39.0%
31.5%
30.8%
30.8%
16.3%
6.1%
-10.9%
Revenue and income statement
In 2024, FINANCE SOLAIRE 2 achieves revenue of 212 k€. Activity remains stable over the period (CAGR: -2.5%). Significant drop of -15% vs 2023. After deducting consumption (0 €), gross margin stands at 212 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 182 k€, representing 85.9% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -21%, reducing margin by 6.7 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 93 k€, i.e. 43.6% 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
212 295 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
212 295 €
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
182 437 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
76 873 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
92 612 €
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
85.9%
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 16%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 85%. 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 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 72.7% 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
15.998%
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
85.344%
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
72.731%
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
0.751
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
1434.59
743.501
454.633
273.578
174.826
119.463
73.664
37.802
15.998
Financial autonomy
6.463
11.721
17.812
26.414
35.472
45.22
57.07
72.109
85.344
Repayment capacity
9.118
7.415
6.375
4.764
4.068
3.455
2.278
1.336
0.751
Cash flow / Revenue
68.668%
72.152%
74.134%
78.7%
74.03%
72.875%
73.827%
76.79%
72.731%
Sector positioning
Debt ratio
16.02024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-5 pts over 3 years
In 2024, the debt ratio of FINANCE SOLAIRE 2 (16.00) 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
85.34%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of FINANCE SOLAIRE 2 (85.3%) 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
0.75 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of FINANCE SOLAIRE 2 (0.75) 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 1745.53. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
1745.525
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
1.551
Liquidity indicators evolution FINANCE SOLAIRE 2
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
1018.251
803.459
831.637
794.991
405.785
1303.257
1378.812
2214.63
1745.525
Interest coverage
22.966
19.485
17.329
14.082
12.013
9.879
6.666
4.076
1.551
Sector positioning
Liquidity ratio
1745.532024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of FINANCE SOLAIRE 2 (1745.53) 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
1.55x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-9 pts over 3 years
In 2024, the interest coverage of FINANCE SOLAIRE 2 (1.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Excellent situation: suppliers finance 62 days of the operating cycle (retail model). WCR is negative (-399 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
-235 100 €
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
0 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
62 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
-399 j
WCR and payment terms evolution FINANCE SOLAIRE 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-203 434 €
-274 261 €
-309 523 €
-330 876 €
-349 403 €
-329 884 €
-303 628 €
-272 005 €
-235 100 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
12
13
12
12
12
13
13
0
Supplier payment term (days)
154
203
208
248
214
4
25
35
62
Positioning of FINANCE SOLAIRE 2 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of FINANCE SOLAIRE 2 is estimated at
318 118 €
(range 46 438€ - 1 248 537€).
With an EBITDA of 182 437€, 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
46k€318k€1248k€
318 118 €Range: 46 438€ - 1 248 537€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
182 437 €×2.4x
Estimation441 437 €
48 440€ - 1 656 353€
Revenue Multiple30%
212 295 €×0.69x
Estimation146 874 €
28 915€ - 745 333€
Net Income Multiple20%
92 612 €×2.9x
Estimation266 689 €
67 719€ - 983 807€
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 FINANCE SOLAIRE 2 with other companies in the same sector:
Frequently asked questions about FINANCE SOLAIRE 2
What is the revenue of FINANCE SOLAIRE 2 ?
The revenue of FINANCE SOLAIRE 2 in 2024 is 212 k€.
Is FINANCE SOLAIRE 2 profitable?
Yes, FINANCE SOLAIRE 2 generated a net profit of 93 k€ in 2024.
Where is the headquarters of FINANCE SOLAIRE 2 ?
The headquarters of FINANCE SOLAIRE 2 is located in SAINT-HILAIRE-LA-GRAVELLE (41160), in the department Loir-et-Cher.
Where to find the tax return of FINANCE SOLAIRE 2 ?
The tax return of FINANCE SOLAIRE 2 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 FINANCE SOLAIRE 2 operate?
FINANCE SOLAIRE 2 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