Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PUTEAUX (92800), Hauts-de-Seine
LES EOLIENNES DU CHENE : revenue, balance sheet and financial ratios
LES EOLIENNES DU CHENE is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2023 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES EOLIENNES DU CHENE (SIREN 498946987)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 725 638 €
1 484 911 €
1 502 791 €
1 839 069 €
1 705 442 €
1 504 514 €
1 117 893 €
1 398 990 €
Net income
518 217 €
328 765 €
355 956 €
782 134 €
677 346 €
469 656 €
-1 181 950 €
6 579 €
EBITDA
1 217 882 €
952 784 €
1 048 372 €
1 420 608 €
1 304 372 €
1 104 984 €
704 370 €
974 579 €
Net margin
30.0%
22.1%
23.7%
42.5%
39.7%
31.2%
-105.7%
0.5%
Revenue and income statement
In 2023, LES EOLIENNES DU CHENE achieves revenue of 1.7 M€. Revenue is growing positively over 8 years (CAGR: +3.0%). Vs 2022, growth of +16% (1.5 M€ -> 1.7 M€). After deducting consumption (0 €), gross margin stands at 1.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 70.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 518 k€, i.e. 30.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 725 638 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 725 638 €
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
1 217 882 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
720 415 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
518 217 €
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
70.6%
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 408%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 60.6% 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 (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
408.062%
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
15.513%
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
60.566%
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
3.428
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES EOLIENNES DU CHENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-2335.481
-656.506
-840.178
-2268.424
1658.689
789.254
425.576
408.062
Financial autonomy
-4.277
-17.413
-13.132
-4.453
5.389
10.749
17.847
15.513
Repayment capacity
17.346
-14.842
9.428
7.876
5.159
6.768
5.465
3.428
Cash flow / Revenue
35.82%
-61.493%
64.234%
68.761%
65.553%
56.721%
55.576%
60.566%
Sector positioning
Debt ratio
408.062023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of LES EOLIENNES DU CHENE (408.06) 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
15.51%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good
In 2023, the financial autonomy of LES EOLIENNES DU CHENE (15.5%) 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
3.43 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average-10 pts over 3 years
In 2023, the repayment capacity of LES EOLIENNES DU CHENE (3.43) 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 121.24. 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 2.4x. Financial charges are adequately covered by operations.
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
121.242
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
2.419
Liquidity indicators evolution LES EOLIENNES DU CHENE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
351.678
1273.789
1963.441
1813.324
521.784
1102.171
554.793
121.242
Interest coverage
47.172
204.759
12.541
9.465
7.39
6.756
3.921
2.419
Sector positioning
Liquidity ratio
121.242023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Average-46 pts over 3 years
In 2023, the liquidity ratio of LES EOLIENNES DU CHENE (121.24) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.42x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-7 pts over 3 years
In 2023, the interest coverage of LES EOLIENNES DU CHENE (2.4x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 188 days. Excellent situation: suppliers finance 122 days of the operating cycle (retail model). Overall, WCR represents 101 days of revenue, i.e. 485 k€ to permanently finance. Over 2016-2023, WCR increased by +230%, requiring additional financing.
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
484 645 €
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
66 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
188 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
101 j
WCR and payment terms evolution LES EOLIENNES DU CHENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
146 726 €
361 460 €
340 291 €
587 064 €
1 021 566 €
1 382 913 €
1 005 671 €
484 645 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
18
75
40
72
52
32
77
66
Supplier payment term (days)
194
99
61
143
148
98
121
188
Positioning of LES EOLIENNES DU CHENE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LES EOLIENNES DU CHENE is estimated at
2 130 051 €
(range 307 980€ - 8 447 123€).
With an EBITDA of 1 217 882€, 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
307k€2130k€8447k€
2 130 051 €Range: 307 980€ - 8 447 123€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 217 882 €×2.4x
Estimation2 946 873 €
323 369€ - 11 057 202€
Revenue Multiple30%
1 725 638 €×0.69x
Estimation1 193 866 €
235 038€ - 6 058 435€
Net Income Multiple20%
518 217 €×2.9x
Estimation1 492 277 €
378 924€ - 5 504 961€
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 LES EOLIENNES DU CHENE with other companies in the same sector:
Frequently asked questions about LES EOLIENNES DU CHENE
What is the revenue of LES EOLIENNES DU CHENE ?
The revenue of LES EOLIENNES DU CHENE in 2023 is 1.7 M€.
Is LES EOLIENNES DU CHENE profitable?
Yes, LES EOLIENNES DU CHENE generated a net profit of 518 k€ in 2023.
Where is the headquarters of LES EOLIENNES DU CHENE ?
The headquarters of LES EOLIENNES DU CHENE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of LES EOLIENNES DU CHENE ?
The tax return of LES EOLIENNES DU CHENE 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 LES EOLIENNES DU CHENE operate?
LES EOLIENNES DU CHENE 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