SIREN : 524986189
LA FERME DU GRENELLE 1 is a French company founded 16 years ago, specialized in the sector Production d'électricité. Based in GONDREVILLE (54840), this company of category ETI shows in 2024 a revenue of 91 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-09
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 326 € | 161 588 € | 171 099 € | 146 765 € | 169 570 € | 167 906 € | 180 306 € | 167 203 € | 155 961 € |
| Net income | -429 552 € | 41 522 € | 46 693 € | 34 276 € | 53 134 € | 51 823 € | 57 491 € | 40 751 € | 3 928 € |
| EBITDA | 50 918 € | 115 375 € | 124 926 € | 103 670 € | 123 503 € | 122 032 € | 133 002 € | 121 821 € | 114 156 € |
| Net margin | -470.4% | 25.7% | 27.3% | 23.4% | 31.3% | 30.9% | 31.9% | 24.4% | 2.5% |
In 2024, LA FERME DU GRENELLE 1 achieves revenue of 91 k€. Revenue is declining over the period 2016-2024 (CAGR: -6.5%). Significant drop of -43% vs 2023. After deducting consumption (0 €), gross margin stands at 91 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 51 k€, representing 55.8% of revenue. Warning negative scissor effect: despite revenue change (-43%), EBITDA varies by -56%, reducing margin by 15.6 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -430 k€ (-470.4% of revenue), which will impact equity.
91 326 €
91 326 €
50 918 €
-13 932 €
-429 552 €
55.8%
The debt ratio (= Financial debt / Equity x 100) stands at -115%. 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 -34%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 49.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
-114.558%
-34.432%
49.823%
6.027
95.3%
In 2024, the debt ratio of LA FERME DU GRENELLE 1 (-114.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
In 2024, the financial autonomy of LA FERME DU GRENELLE 1 (-34.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of LA FERME DU GRENELLE 1 (6.03) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 44.32. 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 10.6x. Operating income very largely covers interest expenses: high safety margin.
44.321
10.639
In 2024, the liquidity ratio of LA FERME DU GRENELLE 1 (44.32) 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.
In 2024, the interest coverage of LA FERME DU GRENELLE 1 (10.6x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 131 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 796 days. Excellent situation: suppliers finance 665 days of the operating cycle (retail model). WCR is negative (-1576 days): operations structurally generate cash. Over 2016-2024, WCR increased by +39%, requiring additional financing.
-399 818 €
131 j
796 j
0 j
-1576 j
Based on 85 transactions of similar company sales
(all years),
the value of LA FERME DU GRENELLE 1 is estimated at
100 696 €
(range 13 114€ - 409 165€).
With an EBITDA of 50 918€, 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.
Ajustez les pondérations selon votre analyse
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.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare LA FERME DU GRENELLE 1 with other companies in the same sector:
Voir toutes les statistiques du secteur Production d'électricité
The revenue of LA FERME DU GRENELLE 1 in 2024 is 91 k€.
LA FERME DU GRENELLE 1 recorded a net loss in 2024.
The headquarters of LA FERME DU GRENELLE 1 is located in GONDREVILLE (54840), in the department Meurthe-et-Moselle.
The tax return of LA FERME DU GRENELLE 1 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).
LA FERME DU GRENELLE 1 operates in the sector Production d'électricité (NAF code 35.11Z). See the 'Sector positioning' section above to compare the company with its competitors.