Employees: NN (None)Legal category: 5202Size: ETICreation date: 2009-09-15 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: FUVEAU (13710), Bouches-du-Rhone
GREEN YELLOW AJACCIO MEZZAVIA : revenue, balance sheet and financial ratios
GREEN YELLOW AJACCIO MEZZAVIA is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in FUVEAU (13710),
this company of category ETI
shows in 2024 a revenue of 752 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GREEN YELLOW AJACCIO MEZZAVIA (SIREN 514863554)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
751 913 €
818 030 €
703 968 €
N/C
777 959 €
710 553 €
732 685 €
689 363 €
Net income
569 631 €
642 117 €
504 525 €
448 844 €
506 086 €
324 514 €
374 885 €
333 563 €
EBITDA
654 136 €
744 004 €
628 367 €
N/C
679 733 €
547 535 €
623 639 €
588 429 €
Net margin
75.8%
78.5%
71.7%
N/C
65.1%
45.7%
51.2%
48.4%
Revenue and income statement
In 2024, GREEN YELLOW AJACCIO MEZZAVIA achieves revenue of 752 k€. Revenue is growing positively over 8 years (CAGR: +1.1%). Slight decline of -8% vs 2023. 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 654 k€, representing 87.0% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -12%, reducing margin by 4.0 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 570 k€, i.e. 75.8% 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
751 913 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
751 913 €
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
654 136 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
517 932 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
569 631 €
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
87.0%
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 84%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 87.7% 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
84.021%
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
51.869%
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
87.689%
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
1.299
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 GREEN YELLOW AJACCIO MEZZAVIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
236.934
187.004
173.672
128.707
124.799
102.222
84.168
84.021
Financial autonomy
28.677
33.15
34.362
42.318
43.441
47.818
53.136
51.869
Repayment capacity
2.837
2.56
2.752
2.019
None
1.703
1.287
1.299
Cash flow / Revenue
83.511%
81.358%
73.432%
85.59%
None%
88.208%
90.989%
87.689%
Sector positioning
Debt ratio
84.022024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+6 pts over 3 years
In 2024, the debt ratio of GREEN YELLOW AJACCIO MEZZ... (84.02) 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
51.87%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of GREEN YELLOW AJACCIO MEZZ... (51.9%) 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
1.3 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of GREEN YELLOW AJACCIO MEZZ... (1.30) 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 975.41. 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 2.9x. Financial charges are adequately covered by operations.
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
975.413
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
2.86
Liquidity indicators evolution GREEN YELLOW AJACCIO MEZZAVIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
259.694
347.422
345.578
874.913
1236.525
1116.313
1990.53
975.413
Interest coverage
2.642
5.143
5.533
4.198
None
3.61
2.781
2.86
Sector positioning
Liquidity ratio
975.412024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of GREEN YELLOW AJACCIO MEZZ... (975.41) 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
2.86x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of GREEN YELLOW AJACCIO MEZZ... (2.9x) 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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 309 days. Excellent situation: suppliers finance 298 days of the operating cycle (retail model). Overall, WCR represents 181 days of revenue, i.e. 378 k€ to permanently finance. Over 2016-2024, WCR increased by +236%, requiring additional financing.
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
378 024 €
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
11 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
309 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
181 j
WCR and payment terms evolution GREEN YELLOW AJACCIO MEZZAVIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
-277 813 €
-46 401 €
-20 130 €
153 484 €
0 €
226 016 €
402 495 €
378 024 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
17
9
22
9
0
26
20
11
Supplier payment term (days)
212
334
287
278
0
205
219
309
Positioning of GREEN YELLOW AJACCIO MEZZAVIA in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of GREEN YELLOW AJACCIO MEZZAVIA is estimated at
1 275 524 €
(range 200 869€ - 4 971 642€).
With an EBITDA of 654 136€, 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
200k€1275k€4971k€
1 275 524 €Range: 200 869€ - 4 971 642€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
654 136 €×2.4x
Estimation1 582 794 €
173 685€ - 5 938 928€
Revenue Multiple30%
751 913 €×0.69x
Estimation520 204 €
102 413€ - 2 639 845€
Net Income Multiple20%
569 631 €×2.9x
Estimation1 640 331 €
416 518€ - 6 051 126€
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 GREEN YELLOW AJACCIO MEZZAVIA with other companies in the same sector:
Frequently asked questions about GREEN YELLOW AJACCIO MEZZAVIA
What is the revenue of GREEN YELLOW AJACCIO MEZZAVIA ?
The revenue of GREEN YELLOW AJACCIO MEZZAVIA in 2024 is 752 k€.
Is GREEN YELLOW AJACCIO MEZZAVIA profitable?
Yes, GREEN YELLOW AJACCIO MEZZAVIA generated a net profit of 570 k€ in 2024.
Where is the headquarters of GREEN YELLOW AJACCIO MEZZAVIA ?
The headquarters of GREEN YELLOW AJACCIO MEZZAVIA is located in FUVEAU (13710), in the department Bouches-du-Rhone.
Where to find the tax return of GREEN YELLOW AJACCIO MEZZAVIA ?
The tax return of GREEN YELLOW AJACCIO MEZZAVIA 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 GREEN YELLOW AJACCIO MEZZAVIA operate?
GREEN YELLOW AJACCIO MEZZAVIA 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