Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-06-07 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SOUDORGUES (30460), Gard
GREENWAVE INVESTMENTS : revenue, balance sheet and financial ratios
GREENWAVE INVESTMENTS is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in SOUDORGUES (30460),
this company of category PME
shows in 2024 a revenue of 249 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GREENWAVE INVESTMENTS (SIREN 523205540)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
248 677 €
261 675 €
212 151 €
207 404 €
169 725 €
150 052 €
54 330 €
12 378 €
3 475 €
400 €
Net income
645 €
117 362 €
50 134 €
-21 563 €
-47 375 €
25 051 €
-3 299 €
-93 019 €
425 €
127 201 €
EBITDA
151 947 €
168 444 €
94 347 €
96 265 €
123 346 €
84 119 €
25 732 €
4 503 €
159 €
-5 834 €
Net margin
0.3%
44.9%
23.6%
-10.4%
-27.9%
16.7%
-6.1%
-751.5%
12.2%
31800.2%
Revenue and income statement
In 2024, GREENWAVE INVESTMENTS achieves revenue of 249 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +104.4%. Slight decline of -5% vs 2023. After deducting consumption (280 €), gross margin stands at 248 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 152 k€, representing 61.1% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -10%, reducing margin by 3.3 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 645 €, i.e. 0.3% 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
248 677 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
248 397 €
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
151 947 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
81 799 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
645 €
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
61.1%
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 2233%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 28.5% 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 (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
2233.329%
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
3.615%
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
28.453%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6071.218
5420.619
-2708.512
-2945.032
155.382
444.104
585.953
832.082
896.691
2233.329
Financial autonomy
1.539
1.726
-3.803
-3.458
38.289
17.536
13.017
9.647
8.707
3.615
Repayment capacity
-16.499
-12.549
-16.881
-32.796
56.519
66.142
98.321
429.653
8.735
21.638
Cash flow / Revenue
-9499.5%
-1522.791%
-398.82%
-56.308%
8.996%
14.648%
7.806%
1.642%
65.957%
28.453%
Sector positioning
Debt ratio
2233.332024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of GREENWAVE INVESTMENTS (2233.33) 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
3.62%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of GREENWAVE INVESTMENTS (3.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
21.64 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of GREENWAVE INVESTMENTS (21.64) 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 2051.81. 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 38.1x. 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
2051.81
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
27.949
178.074
908.038
378.435
2556.634
6110.926
2067.461
266.053
1488.594
2051.81
Interest coverage
-712.444
38357.233
1382.412
253.257
73.674
87.718
102.542
132.53
42.435
38.089
Sector positioning
Liquidity ratio
2051.812024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+22 pts over 3 years
In 2024, the liquidity ratio of GREENWAVE INVESTMENTS (2051.81) 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
38.09x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of GREENWAVE INVESTMENTS (38.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 301 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 260 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1895 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2015-2024, WCR increased by +5716%, 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
1 309 324 €
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
301 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
41 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
1895 j
WCR and payment terms evolution GREENWAVE INVESTMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-23 315 €
26 661 €
56 019 €
52 492 €
614 349 €
1 418 606 €
1 175 524 €
563 677 €
1 275 239 €
1 309 324 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
360
280
354
245
107
97
128
119
362
301
Supplier payment term (days)
75
54
158
78
36
77
66
99
50
41
Positioning of GREENWAVE INVESTMENTS in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of GREENWAVE INVESTMENTS is estimated at
235 815 €
(range 30 427€ - 953 056€).
With an EBITDA of 151 947€, 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
30k€235k€953k€
235 815 €Range: 30 427€ - 953 056€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
151 947 €×2.4x
Estimation367 662 €
40 345€ - 1 379 533€
Revenue Multiple30%
248 677 €×0.69x
Estimation172 045 €
33 871€ - 873 065€
Net Income Multiple20%
645 €×2.9x
Estimation1 857 €
472€ - 6 852€
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 GREENWAVE INVESTMENTS with other companies in the same sector:
Frequently asked questions about GREENWAVE INVESTMENTS
What is the revenue of GREENWAVE INVESTMENTS ?
The revenue of GREENWAVE INVESTMENTS in 2024 is 249 k€.
Is GREENWAVE INVESTMENTS profitable?
Yes, GREENWAVE INVESTMENTS generated a net profit of 645€ in 2024.
Where is the headquarters of GREENWAVE INVESTMENTS ?
The headquarters of GREENWAVE INVESTMENTS is located in SOUDORGUES (30460), in the department Gard.
Where to find the tax return of GREENWAVE INVESTMENTS ?
The tax return of GREENWAVE INVESTMENTS 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 GREENWAVE INVESTMENTS operate?
GREENWAVE INVESTMENTS 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