Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-04-05 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: STRASBOURG (67000), Bas-Rhin
PARC EOLIEN AUBIGEON SAS : revenue, balance sheet and financial ratios
PARC EOLIEN AUBIGEON SAS is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in STRASBOURG (67000),
this company of category PME
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN AUBIGEON SAS (SIREN 495364952)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 444 159 €
3 010 424 €
2 212 284 €
2 445 273 €
2 729 815 €
2 773 177 €
2 389 140 €
2 376 268 €
2 325 561 €
Net income
-86 660 €
436 023 €
-151 788 €
-75 850 €
68 010 €
259 256 €
-187 057 €
-240 235 €
-386 035 €
EBITDA
1 637 369 €
2 185 405 €
1 407 736 €
1 729 971 €
1 963 841 €
2 140 169 €
1 751 787 €
1 728 609 €
1 599 944 €
Net margin
-3.5%
14.5%
-6.9%
-3.1%
2.5%
9.3%
-7.8%
-10.1%
-16.6%
Revenue and income statement
In 2024, PARC EOLIEN AUBIGEON SAS achieves revenue of 2.4 M€. Revenue is growing positively over 9 years (CAGR: +0.6%). Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 2.4 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 1.6 M€, representing 67.0% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -25%, reducing margin by 5.6 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 -87 k€ (-3.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 444 159 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 444 159 €
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
1 637 369 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
242 580 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-86 660 €
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
67.0%
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 -523%. 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 -22%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 53.5% 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
-522.588%
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
-21.851%
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
53.52%
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
8.059
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 PARC EOLIEN AUBIGEON SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1092.947
-911.531
-793.858
-830.53
-767.38
-677.196
-571.559
-629.657
-522.588
Financial autonomy
-9.728
-12.011
-14.048
-13.317
-14.524
-16.728
-20.388
-18.062
-21.851
Repayment capacity
22.037
17.955
16.078
11.082
11.222
11.281
10.883
6.64
8.059
Cash flow / Revenue
43.485%
48.693%
50.969%
59.642%
53.583%
53.935%
56.182%
60.813%
53.52%
Sector positioning
Debt ratio
-522.592024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of PARC EOLIEN AUBIGEON SAS (-522.59) 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
-21.85%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of PARC EOLIEN AUBIGEON SAS (-21.9%) 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
8.06 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of PARC EOLIEN AUBIGEON SAS (8.06) 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 1396.17. 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 20.1x. 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
1396.17
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
20.108
Liquidity indicators evolution PARC EOLIEN AUBIGEON SAS
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
407.643
1016.777
2117.651
2799.93
1800.906
462.272
1548.504
2049.116
1396.17
Interest coverage
37.404
32.664
30.556
24.098
25.741
24.408
27.055
16.23
20.108
Sector positioning
Liquidity ratio
1396.172024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of PARC EOLIEN AUBIGEON SAS (1396.17) 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
20.11x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PARC EOLIEN AUBIGEON SAS (20.1x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Overall, WCR represents 56 days of revenue, i.e. 380 k€ to permanently finance. Notable WCR improvement over the period (-63%), freeing up 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
380 164 €
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
31 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
36 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
56 j
WCR and payment terms evolution PARC EOLIEN AUBIGEON SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 019 107 €
1 318 092 €
1 034 522 €
1 055 970 €
1 093 973 €
1 019 874 €
749 411 €
1 150 584 €
380 164 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
46
72
42
42
55
60
43
72
31
Supplier payment term (days)
13
28
23
27
23
23
15
22
36
Positioning of PARC EOLIEN AUBIGEON SAS 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 EOLIEN AUBIGEON SAS is estimated at
3 110 296 €
(range 396 557€ - 12 508 980€).
With an EBITDA of 1 637 369€, 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
396k€3110k€12508k€
3 110 296 €Range: 396 557€ - 12 508 980€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 637 369 €×2.4x
Estimation3 961 894 €
434 750€ - 14 865 742€
Revenue Multiple30%
2 444 159 €×0.69x
Estimation1 690 968 €
332 904€ - 8 581 046€
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 EOLIEN AUBIGEON SAS with other companies in the same sector:
Frequently asked questions about PARC EOLIEN AUBIGEON SAS
What is the revenue of PARC EOLIEN AUBIGEON SAS ?
The revenue of PARC EOLIEN AUBIGEON SAS in 2024 is 2.4 M€.
Is PARC EOLIEN AUBIGEON SAS profitable?
PARC EOLIEN AUBIGEON SAS recorded a net loss in 2024.
Where is the headquarters of PARC EOLIEN AUBIGEON SAS ?
The headquarters of PARC EOLIEN AUBIGEON SAS is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of PARC EOLIEN AUBIGEON SAS ?
The tax return of PARC EOLIEN AUBIGEON SAS 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 EOLIEN AUBIGEON SAS operate?
PARC EOLIEN AUBIGEON SAS 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