Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-02-03 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75015), Paris
GROUPEMENT SOLAIRE CESTAS 9 is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 4 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPEMENT SOLAIRE CESTAS 9 (SIREN 800242182)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 529 €
8 160 €
2 934 €
3 504 €
2 123 €
10 680 €
10 680 €
22 000 €
22 000 €
Net income
210 967 €
321 815 €
561 665 €
626 737 €
595 804 €
796 777 €
748 870 €
351 733 €
492 794 €
EBITDA
-20 256 €
-56 891 €
-20 248 €
-21 333 €
26 882 €
-20 499 €
-15 862 €
-227 089 €
-36 667 €
Net margin
5978.1%
3943.8%
19143.3%
17886.3%
28064.2%
7460.5%
7011.9%
1598.8%
2240.0%
Revenue and income statement
In 2024, GROUPEMENT SOLAIRE CESTAS 9 achieves revenue of 4 k€. Revenue is declining over the period 2016-2024 (CAGR: -20.4%). Significant drop of -57% vs 2023. After deducting consumption (0 €), gross margin stands at 4 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 -20 k€, representing -574.0% of revenue. Positive scissor effect: EBITDA margin improves by +123.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 211 k€, i.e. 5978.1% 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
3 529 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 529 €
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
-20 256 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-63 186 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
210 967 €
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
-574.0%
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 775%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 67.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7194.6% 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
775.263%
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
11.422%
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
7194.588%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1447.284
2270.873
2424.265
1593.497
1403.093
1182.466
1050.276
925.69
775.263
Financial autonomy
6.455
4.189
3.959
5.9
6.635
7.795
8.69
9.745
11.422
Repayment capacity
52.64
2078.829
32.458
28.755
-11.36
31.746
32.811
57.17
67.129
Cash flow / Revenue
2372.655%
60.532%
7486.994%
7861.33%
-94010.551%
19108.162%
20602.522%
3943.811%
7194.588%
Sector positioning
Debt ratio
775.262024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of GROUPEMENT SOLAIRE CESTAS 9 (775.26) 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
11.42%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+6 pts over 3 years
In 2024, the financial autonomy of GROUPEMENT SOLAIRE CESTAS 9 (11.4%) 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
67.13 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch
In 2024, the repayment capacity of GROUPEMENT SOLAIRE CESTAS 9 (67.13) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2697.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
2697.211
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
867.709
1269.728
2983.954
2441.301
897.986
7487.899
2891.847
1337.208
2697.211
Interest coverage
-2942.771
-560.829
-4012.691
-2909.527
-2123.298
-2401.153
-2491.876
-1193.442
-3243.281
Sector positioning
Liquidity ratio
2697.212024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of GROUPEMENT SOLAIRE CESTAS 9 (2697.21) 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
-3243.28x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average
In 2024, the interest coverage of GROUPEMENT SOLAIRE CESTAS 9 (-3243.3x) 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. Average customer payment term: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The gap of 33 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 13284 days of revenue, i.e. 130 k€ to permanently finance. Over 2016-2024, WCR increased by +794%, 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
130 219 €
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
90 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
57 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
13284 j
WCR and payment terms evolution GROUPEMENT SOLAIRE CESTAS 9
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 573 €
2 555 421 €
53 025 €
53 119 €
-61 368 €
329 €
-447 €
8 056 €
130 219 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
90
0
0
0
0
0
319
90
Supplier payment term (days)
183
242
74
189
-58
72
85
98
57
Positioning of GROUPEMENT SOLAIRE CESTAS 9 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of GROUPEMENT SOLAIRE CESTAS 9 is estimated at
244 468 €
(range 61 992€ - 903 865€).
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
61k€244k€903k€
244 468 €Range: 61 992€ - 903 865€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 529 €×0.69x
Estimation2 442 €
481€ - 12 390€
Net Income Multiple20%
210 967 €×2.9x
Estimation607 509 €
154 260€ - 2 241 079€
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 GROUPEMENT SOLAIRE CESTAS 9 with other companies in the same sector:
Frequently asked questions about GROUPEMENT SOLAIRE CESTAS 9
What is the revenue of GROUPEMENT SOLAIRE CESTAS 9 ?
The revenue of GROUPEMENT SOLAIRE CESTAS 9 in 2024 is 4 k€.
Is GROUPEMENT SOLAIRE CESTAS 9 profitable?
Yes, GROUPEMENT SOLAIRE CESTAS 9 generated a net profit of 211 k€ in 2024.
Where is the headquarters of GROUPEMENT SOLAIRE CESTAS 9 ?
The headquarters of GROUPEMENT SOLAIRE CESTAS 9 is located in PARIS (75015), in the department Paris.
Where to find the tax return of GROUPEMENT SOLAIRE CESTAS 9 ?
The tax return of GROUPEMENT SOLAIRE CESTAS 9 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 GROUPEMENT SOLAIRE CESTAS 9 operate?
GROUPEMENT SOLAIRE CESTAS 9 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