Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2013-05-16 (12 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VERSAILLES (78000), Yvelines
PARC EOLIEN DE DYE : revenue, balance sheet and financial ratios
PARC EOLIEN DE DYE is a French company
founded 12 years ago,
specialized in the sector Production d'électricité.
Based in VERSAILLES (78000),
this company of category GE
shows in 2024 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE DYE (SIREN 793435553)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
Revenue
3 029 777 €
3 593 664 €
2 834 698 €
2 840 225 €
3 382 604 €
3 088 194 €
2 593 421 €
N/C
731 327 €
Net income
267 767 €
444 615 €
-630 247 €
-894 583 €
-646 395 €
-1 209 946 €
-2 119 586 €
-19 800 €
-1 148 274 €
EBITDA
2 347 398 €
2 877 323 €
2 162 262 €
2 201 950 €
2 694 709 €
2 554 706 €
2 132 158 €
-13 197 €
-208 883 €
Net margin
8.8%
12.4%
-22.2%
-31.5%
-19.1%
-39.2%
-81.7%
N/C
-157.0%
Revenue and income statement
In 2024, PARC EOLIEN DE DYE achieves revenue of 3.0 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +22.5%. Significant drop of -16% vs 2023. After deducting consumption (0 €), gross margin stands at 3.0 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 2.3 M€, representing 77.5% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -18%, reducing margin by 2.6 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 268 k€, i.e. 8.8% 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
3 029 777 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 029 777 €
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
2 347 398 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
955 109 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
267 767 €
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
77.5%
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 203%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 61.7% 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
202.503%
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
31.263%
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
61.746%
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
6.942
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
2017
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-5641.636
-21127.689
467.144
435.462
364.887
344.99
328.065
253.282
202.503
Financial autonomy
-1.765
-0.464
17.004
18.057
20.611
21.382
22.108
26.82
31.263
Repayment capacity
-69.834
-194.727
21.565
14.355
10.943
12.932
12.86
6.825
6.942
Cash flow / Revenue
-71.357%
None%
41.572%
49.828%
53.672%
49.916%
46.993%
61.907%
61.746%
Sector positioning
Debt ratio
202.52024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN DE DYE (202.50) 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
31.26%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+11 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DE DYE (31.3%) 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
6.94 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 DE DYE (6.94) 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 525.06. 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 24.5x. 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
525.056
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
24.518
Liquidity indicators evolution PARC EOLIEN DE DYE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
3018.308
80.79
206.51
698.484
245.6
214.948
320.499
634.627
525.056
Interest coverage
-151.186
-50.027
55.507
39.597
32.662
40.498
38.391
23.092
24.518
Sector positioning
Liquidity ratio
525.062024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+5 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DE DYE (525.06) 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
24.52x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PARC EOLIEN DE DYE (24.5x) 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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 30 days. WCR is negative (-703 days): operations structurally generate cash. Notable WCR improvement over the period (-2550%), 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
-5 917 154 €
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
33 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
63 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
-703 j
WCR and payment terms evolution PARC EOLIEN DE DYE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
241 477 €
0 €
-1 619 280 €
-2 892 001 €
-3 795 688 €
-4 838 181 €
-4 986 432 €
-5 117 090 €
-5 917 154 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
300
0
74
53
58
37
80
82
33
Supplier payment term (days)
67
2966
168
101
165
168
134
80
63
Positioning of PARC EOLIEN DE DYE 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 DE DYE is estimated at
3 623 016 €
(range 474 596€ - 14 416 071€).
With an EBITDA of 2 347 398€, 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
474k€3623k€14416k€
3 623 016 €Range: 474 596€ - 14 416 071€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 347 398 €×2.4x
Estimation5 679 930 €
623 275€ - 21 312 125€
Revenue Multiple30%
3 029 777 €×0.69x
Estimation2 096 122 €
412 667€ - 10 637 056€
Net Income Multiple20%
267 767 €×2.9x
Estimation771 072 €
195 793€ - 2 844 459€
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 DE DYE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE DYE
What is the revenue of PARC EOLIEN DE DYE ?
The revenue of PARC EOLIEN DE DYE in 2024 is 3.0 M€.
Is PARC EOLIEN DE DYE profitable?
Yes, PARC EOLIEN DE DYE generated a net profit of 268 k€ in 2024.
Where is the headquarters of PARC EOLIEN DE DYE ?
The headquarters of PARC EOLIEN DE DYE is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of PARC EOLIEN DE DYE ?
The tax return of PARC EOLIEN DE DYE 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 DE DYE operate?
PARC EOLIEN DE DYE 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