Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-06-11 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-LOUIS (68300), Haut-Rhin
PARC DE BEAUMONT : revenue, balance sheet and financial ratios
PARC DE BEAUMONT is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-LOUIS (68300),
this company of category ETI
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC DE BEAUMONT (SIREN 498638444)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 628 354 €
3 079 386 €
2 496 660 €
2 840 435 €
3 206 221 €
2 826 131 €
2 680 042 €
2 481 389 €
2 532 845 €
Net income
431 397 €
724 200 €
363 197 €
603 093 €
756 013 €
551 028 €
433 508 €
270 971 €
315 928 €
EBITDA
1 784 311 €
2 219 686 €
1 710 430 €
2 130 799 €
2 393 567 €
2 151 036 €
2 008 307 €
1 769 087 €
1 885 597 €
Net margin
16.4%
23.5%
14.5%
21.2%
23.6%
19.5%
16.2%
10.9%
12.5%
Revenue and income statement
In 2024, PARC DE BEAUMONT achieves revenue of 2.6 M€. Revenue is growing positively over 9 years (CAGR: +0.5%). Significant drop of -15% vs 2023. After deducting consumption (0 €), gross margin stands at 2.6 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 1.8 M€, representing 67.9% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -20%, reducing margin by 4.2 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 431 k€, i.e. 16.4% 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
2 628 354 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 628 354 €
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
1 784 311 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
762 458 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
431 397 €
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
67.9%
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 629%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 54.8% 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
629.446%
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
12.409%
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
54.818%
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
4.235
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3679.677
3187.374
1442.34
1540.663
1218.773
1070.356
1324.279
694.25
629.446
Financial autonomy
2.545
2.939
6.226
5.874
7.185
8.008
6.651
11.805
12.409
Repayment capacity
10.377
9.973
8.198
7.207
5.766
5.556
6.121
4.095
4.235
Cash flow / Revenue
54.055%
52.427%
54.725%
56.098%
55.884%
57.701%
53.201%
57.156%
54.818%
Sector positioning
Debt ratio
629.452024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC DE BEAUMONT (629.45) 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
12.41%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+9 pts over 3 years
In 2024, the financial autonomy of PARC DE BEAUMONT (12.4%) 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
4.24 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of PARC DE BEAUMONT (4.24) 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 509.88. 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.
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
509.882
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
10.552
Liquidity indicators evolution PARC DE BEAUMONT
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
397.078
464.099
567.123
997.744
553.834
448.749
689.206
746.854
509.882
Interest coverage
18.619
18.144
17.785
15.49
12.558
12.687
14.173
9.684
10.552
Sector positioning
Liquidity ratio
509.882024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-12 pts over 3 years
In 2024, the liquidity ratio of PARC DE BEAUMONT (509.88) 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
10.55x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of PARC DE BEAUMONT (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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. Excellent situation: suppliers finance 115 days of the operating cycle (retail model). Overall, WCR represents 68 days of revenue, i.e. 495 k€ to permanently finance. Over 2016-2024, WCR increased by +310%, 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
495 392 €
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
36 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
151 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
68 j
WCR and payment terms evolution PARC DE BEAUMONT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
120 690 €
550 645 €
296 681 €
371 495 €
463 876 €
420 441 €
460 559 €
853 852 €
495 392 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
24
65
34
39
37
38
43
70
36
Supplier payment term (days)
93
78
110
81
146
190
85
99
151
Positioning of PARC DE BEAUMONT in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of PARC DE BEAUMONT is estimated at
2 952 696 €
(range 407 368€ - 11 784 771€).
With an EBITDA of 1 784 311€, 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
407k€2952k€11784k€
2 952 696 €Range: 407 368€ - 11 784 771€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 784 311 €×2.4x
Estimation4 317 445 €
473 766€ - 16 199 835€
Revenue Multiple30%
2 628 354 €×0.69x
Estimation1 818 402 €
357 992€ - 9 227 725€
Net Income Multiple20%
431 397 €×2.9x
Estimation1 242 267 €
315 440€ - 4 582 682€
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 PARC DE BEAUMONT with other companies in the same sector:
The revenue of PARC DE BEAUMONT in 2024 is 2.6 M€.
Is PARC DE BEAUMONT profitable?
Yes, PARC DE BEAUMONT generated a net profit of 431 k€ in 2024.
Where is the headquarters of PARC DE BEAUMONT ?
The headquarters of PARC DE BEAUMONT is located in SAINT-LOUIS (68300), in the department Haut-Rhin.
Where to find the tax return of PARC DE BEAUMONT ?
The tax return of PARC DE BEAUMONT 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 PARC DE BEAUMONT operate?
PARC DE BEAUMONT 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