Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-06-11 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BLENDECQUES (62575), Pas-de-Calais
LES VENTS DE L'EST CAMBRESIS : revenue, balance sheet and financial ratios
LES VENTS DE L'EST CAMBRESIS is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in BLENDECQUES (62575),
this company of category ETI
shows in 2024 a revenue of 6.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES VENTS DE L'EST CAMBRESIS (SIREN 523476109)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 781 132 €
8 023 604 €
6 249 342 €
6 077 696 €
7 471 700 €
6 788 424 €
5 281 575 €
160 770 €
N/C
Net income
2 820 795 €
3 207 614 €
1 755 767 €
1 328 497 €
2 130 741 €
1 520 010 €
-845 522 €
-1 004 817 €
154 627 €
EBITDA
5 351 590 €
6 531 869 €
4 923 122 €
4 630 331 €
6 006 972 €
5 307 808 €
4 003 392 €
-694 721 €
-3 381 €
Net margin
41.6%
40.0%
28.1%
21.9%
28.5%
22.4%
-16.0%
-625.0%
N/C
Revenue and income statement
In 2024, LES VENTS DE L'EST CAMBRESIS achieves revenue of 6.8 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +70.7%. Significant drop of -15% vs 2023. After deducting consumption (0 €), gross margin stands at 6.8 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 5.4 M€, representing 78.9% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -18%, reducing margin by 2.5 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 2.8 M€, i.e. 41.6% 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
6 781 132 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 781 132 €
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
5 351 590 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 098 854 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 820 795 €
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
78.9%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 61.9% 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
34.182%
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
70.512%
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
61.886%
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
1.332
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 L'EST CAMBRESIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1252.677
-2949.246
12717.379
892.3
352.479
219.342
142.112
72.146
34.182
Financial autonomy
4.846
-2.515
0.722
9.498
20.264
29.363
38.959
53.266
70.512
Repayment capacity
4.291
-31.94
9.613
5.693
4.485
4.852
3.772
1.926
1.332
Cash flow / Revenue
None%
-535.086%
55.721%
66.409%
61.87%
57.875%
60.644%
62.887%
61.886%
Sector positioning
Debt ratio
34.182024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-9 pts over 3 years
In 2024, the debt ratio of LES VENTS DE L'EST CAMBRESIS (34.18) 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
70.51%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of LES VENTS DE L'EST CAMBRESIS (70.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.33 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-8 pts over 3 years
In 2024, the repayment capacity of LES VENTS DE L'EST CAMBRESIS (1.33) 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 2900.64. 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 5.0x. 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
2900.637
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
5.032
Liquidity indicators evolution LES VENTS DE L'EST CAMBRESIS
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
47.519
76.322
126.719
361.044
222.716
399.258
786.726
487.148
2900.637
Interest coverage
-286.513
-23.827
26.484
13.42
13.015
14.085
10.953
6.687
5.032
Sector positioning
Liquidity ratio
2900.642024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of LES VENTS DE L'EST CAMBRESIS (2900.64) 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
5.03x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-12 pts over 3 years
In 2024, the interest coverage of LES VENTS DE L'EST CAMBRESIS (5.0x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. The company must finance 12 days of gap between collections and payments. WCR is negative (-102 days): operations structurally generate cash.
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
-1 929 368 €
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
44 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
32 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
-102 j
WCR and payment terms evolution LES VENTS DE L'EST CAMBRESIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
6 022 902 €
-1 211 699 €
-1 540 633 €
-1 035 204 €
-2 254 947 €
-2 078 531 €
-1 729 889 €
-1 929 368 €
Inventory turnover (days)
0
0
6
0
0
0
0
0
0
Customer payment term (days)
0
535
54
56
42
79
42
89
44
Supplier payment term (days)
35566
3379
121
210
291
156
69
82
32
Positioning of LES VENTS DE L'EST CAMBRESIS 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 L'EST CAMBRESIS is estimated at
9 506 554 €
(range 1 400 072€ - 37 428 889€).
With an EBITDA of 5 351 590€, 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
1400k€9506k€37428k€
9 506 554 €Range: 1 400 072€ - 37 428 889€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 351 590 €×2.4x
Estimation12 949 085 €
1 420 941€ - 48 587 310€
Revenue Multiple30%
6 781 132 €×0.69x
Estimation4 691 461 €
923 615€ - 23 807 455€
Net Income Multiple20%
2 820 795 €×2.9x
Estimation8 122 868 €
2 062 584€ - 29 964 988€
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 L'EST CAMBRESIS with other companies in the same sector:
Frequently asked questions about LES VENTS DE L'EST CAMBRESIS
What is the revenue of LES VENTS DE L'EST CAMBRESIS ?
The revenue of LES VENTS DE L'EST CAMBRESIS in 2024 is 6.8 M€.
Is LES VENTS DE L'EST CAMBRESIS profitable?
Yes, LES VENTS DE L'EST CAMBRESIS generated a net profit of 2.8 M€ in 2024.
Where is the headquarters of LES VENTS DE L'EST CAMBRESIS ?
The headquarters of LES VENTS DE L'EST CAMBRESIS is located in BLENDECQUES (62575), in the department Pas-de-Calais.
Where to find the tax return of LES VENTS DE L'EST CAMBRESIS ?
The tax return of LES VENTS DE L'EST CAMBRESIS 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 L'EST CAMBRESIS operate?
LES VENTS DE L'EST CAMBRESIS 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