Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-05-16 (8 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VITRY-LE-FRANCOIS (51300), Marne
LES VENTS DE GRAVELINES : revenue, balance sheet and financial ratios
LES VENTS DE GRAVELINES is a French company
founded 8 years ago,
specialized in the sector Production d'électricité.
Based in VITRY-LE-FRANCOIS (51300),
this company of category PME
shows in 2024 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES VENTS DE GRAVELINES (SIREN 829783729)
Indicator
2024
2023
2020
2019
2018
Revenue
50 821 €
1 793 €
N/C
N/C
N/C
Net income
7 669 €
-27 392 €
-47 €
-6 €
-1 483 €
EBITDA
45 280 €
-64 438 €
-47 €
N/C
-1 482 €
Net margin
15.1%
-1527.7%
N/C
N/C
N/C
Revenue and income statement
In 2024, LES VENTS DE GRAVELINES achieves revenue of 51 k€. Over the period 2023-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +2734.4%. Vs 2023, growth of +2734% (2 k€ -> 51 k€). After deducting consumption (0 €), gross margin stands at 51 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 45 k€, representing 89.1% of revenue. Positive scissor effect: EBITDA margin improves by +3683.0 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 8 k€, i.e. 15.1% 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
50 821 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 821 €
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
45 280 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 651 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 669 €
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
89.1%
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 -2439%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 14.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 63.5% 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
-2438.576%
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
-4.115%
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
63.549%
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
14.829
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES VENTS DE GRAVELINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2023
2024
Debt ratio
0.0
0.0
0.0
-1779.413
-2438.576
Financial autonomy
100.0
100.0
100.0
-5.763
-4.115
Repayment capacity
None
0.0
0.0
-5.582
14.829
Cash flow / Revenue
None%
None%
None%
-4855.215%
63.549%
Sector positioning
Debt ratio
-2438.582024
2020
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent-25 pts over 3 years
In 2024, the debt ratio of LES VENTS DE GRAVELINES (-2438.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-4.12%2024
2020
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average-34 pts over 3 years
In 2024, the financial autonomy of LES VENTS DE GRAVELINES (-4.1%) 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
14.83 years2024
2020
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average+34 pts over 3 years
In 2024, the repayment capacity of LES VENTS DE GRAVELINES (14.83) 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 814.43. 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 28.7x. 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
814.435
Interest coverage (2024)
?
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
28.688
Liquidity indicators evolution LES VENTS DE GRAVELINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2023
2024
Liquidity ratio
None
None
None
795.109
814.435
Interest coverage
0.0
None
0.0
-35.097
28.688
Sector positioning
Liquidity ratio
814.432024
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of LES VENTS DE GRAVELINES (814.43) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
28.69x2024
2020
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+48 pts over 3 years
In 2024, the interest coverage of LES VENTS DE GRAVELINES (28.7x) 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: 164 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The gap of 97 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 908 days of revenue, i.e. 128 k€ to permanently finance.
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
128 189 €
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
164 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
67 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
908 j
WCR and payment terms evolution LES VENTS DE GRAVELINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2023
2024
Operating WCR
0 €
0 €
0 €
67 988 €
128 189 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
13193
164
Supplier payment term (days)
0
0
0
11
67
Positioning of LES VENTS DE GRAVELINES 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 VENTS DE GRAVELINES is estimated at
69 746 €
(range 9 209€ - 275 370€).
With an EBITDA of 45 280€, 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
9k€69k€275k€
69 746 €Range: 9 209€ - 275 370€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
45 280 €×2.4x
Estimation109 563 €
12 023€ - 411 099€
Revenue Multiple30%
50 821 €×0.69x
Estimation35 160 €
6 922€ - 178 424€
Net Income Multiple20%
7 669 €×2.9x
Estimation22 084 €
5 608€ - 81 467€
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 VENTS DE GRAVELINES with other companies in the same sector:
Frequently asked questions about LES VENTS DE GRAVELINES
What is the revenue of LES VENTS DE GRAVELINES ?
The revenue of LES VENTS DE GRAVELINES in 2024 is 51 k€.
Is LES VENTS DE GRAVELINES profitable?
Yes, LES VENTS DE GRAVELINES generated a net profit of 8 k€ in 2024.
Where is the headquarters of LES VENTS DE GRAVELINES ?
The headquarters of LES VENTS DE GRAVELINES is located in VITRY-LE-FRANCOIS (51300), in the department Marne.
Where to find the tax return of LES VENTS DE GRAVELINES ?
The tax return of LES VENTS DE GRAVELINES 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 VENTS DE GRAVELINES operate?
LES VENTS DE GRAVELINES 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