Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-09-17 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PUTEAUX (92800), Hauts-de-Seine
GREEN YELLOW LA FOUX : revenue, balance sheet and financial ratios
GREEN YELLOW LA FOUX is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2023 a revenue of 177 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GREEN YELLOW LA FOUX (SIREN 514935170)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
176 816 €
179 225 €
161 158 €
160 133 €
52 887 €
N/C
N/C
N/C
Net income
-41 959 €
2 103 €
179 999 €
-179 115 €
-172 844 €
-42 098 €
-10 686 €
-29 656 €
EBITDA
200 800 €
153 505 €
136 793 €
126 506 €
12 693 €
-67 884 €
-9 794 €
-29 644 €
Net margin
-23.7%
1.2%
111.7%
-111.9%
-326.8%
N/C
N/C
N/C
Revenue and income statement
In 2023, GREEN YELLOW LA FOUX achieves revenue of 177 k€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +35.2%. Slight decline of -1% vs 2022. After deducting consumption (0 €), gross margin stands at 177 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 201 k€, representing 113.6% of revenue. Positive scissor effect: EBITDA margin improves by +27.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -42 k€ (-23.7% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
176 816 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
176 816 €
EBITDA (2023)
?
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
200 800 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
60 632 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-41 959 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
113.6%
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 0%. 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 -6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2023)
?
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
-6.305%
Cash flow / Revenue (2023)
?
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
-68.142%
Repayment capacity (2023)
?
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
0.0
Solvency indicators evolution GREEN YELLOW LA FOUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
-506.098
-10.382
-3.719
-7.039
-11.969
-5.326
-3.278
-6.305
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
None%
None%
1.577%
71.959%
68.161%
69.971%
-68.142%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good
In 2023, the debt ratio of GREEN YELLOW LA FOUX (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-6.3%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of GREEN YELLOW LA FOUX (-6.3%) 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
0.0 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good
In 2023, the repayment capacity of GREEN YELLOW LA FOUX (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement.
Liquidity ratio (2023)
?
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
0.0
Interest coverage (2023)
?
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
-44.283
Liquidity indicators evolution GREEN YELLOW LA FOUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
16.499
90.594
1.571
4.174
8.685
0.841
14.502
0.0
Interest coverage
-0.037
-9.118
-10.539
0.0
8.916
19.698
0.0
-44.283
Sector positioning
Liquidity ratio
0.02023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Watch+7 pts over 3 years
In 2023, the liquidity ratio of GREEN YELLOW LA FOUX (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-44.28x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average-50 pts over 3 years
In 2023, the interest coverage of GREEN YELLOW LA FOUX (-44.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. WCR is negative (-560 days): operations structurally generate cash.
Operating WCR (2023)
?
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
-274 880 €
Customer credit (2023)
?
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 (2023)
?
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
-84 j
Inventory turnover (2023)
?
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 (2023)
?
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
-560 j
WCR and payment terms evolution GREEN YELLOW LA FOUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
-2 394 131 €
-2 069 375 €
-1 572 857 €
-1 269 947 €
-274 880 €
Inventory turnover (days)
0
0
0
0
0
12
0
0
Customer payment term (days)
0
0
0
30
9
0
362
0
Supplier payment term (days)
353
0
228
49
90
80
90
-84
Positioning of GREEN YELLOW LA FOUX 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 LA FOUX is estimated at
349 541 €
(range 42 353€ - 1 372 209€).
With an EBITDA of 200 800€, 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 value2023
85 tx
42k€349k€1372k€
349 541 €Range: 42 353€ - 1 372 209€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
200 800 €×2.4x
Estimation485 870 €
53 316€ - 1 823 072€
Revenue Multiple30%
176 816 €×0.69x
Estimation122 328 €
24 083€ - 620 772€
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 LA FOUX with other companies in the same sector:
Frequently asked questions about GREEN YELLOW LA FOUX
What is the revenue of GREEN YELLOW LA FOUX ?
The revenue of GREEN YELLOW LA FOUX in 2023 is 177 k€.
Is GREEN YELLOW LA FOUX profitable?
GREEN YELLOW LA FOUX recorded a net loss in 2023.
Where is the headquarters of GREEN YELLOW LA FOUX ?
The headquarters of GREEN YELLOW LA FOUX is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of GREEN YELLOW LA FOUX ?
The tax return of GREEN YELLOW LA FOUX 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 LA FOUX operate?
GREEN YELLOW LA FOUX 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