Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-09-20 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN DE FONTAINE MACON 2 : revenue, balance sheet and financial ratios
PARC EOLIEN DE FONTAINE MACON 2 is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE FONTAINE MACON 2 (SIREN 788530004)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 898 887 €
2 258 808 €
1 686 884 €
1 792 702 €
2 163 495 €
1 923 678 €
1 683 466 €
1 667 334 €
710 519 €
Net income
186 699 €
520 503 €
-7 076 €
-530 443 €
-376 612 €
-163 389 €
-323 127 €
-211 468 €
-508 639 €
EBITDA
1 338 274 €
1 708 489 €
1 203 235 €
1 302 588 €
1 176 646 €
1 473 290 €
1 253 625 €
1 416 509 €
491 429 €
Net margin
9.8%
23.0%
-0.4%
-29.6%
-17.4%
-8.5%
-19.2%
-12.7%
-71.6%
Revenue and income statement
In 2024, PARC EOLIEN DE FONTAINE MACON 2 achieves revenue of 1.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.1%. Significant drop of -16% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 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 1.3 M€, representing 70.5% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -22%, reducing margin by 5.2 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 187 k€, i.e. 9.8% 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
1 898 887 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 898 887 €
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
1 338 274 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
909 866 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
186 699 €
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
70.5%
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 482%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 59.8% 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
482.49%
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
16.226%
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
59.843%
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
6.658
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 DE FONTAINE MACON 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2415.101
-1713.608
-1173.859
-1659.149
-1906.509
-1615.335
-5753.872
1067.798
482.49
Financial autonomy
-4.107
-5.961
-8.939
-6.091
-5.114
-6.294
-1.717
8.222
16.226
Repayment capacity
-304.741
19.113
21.413
16.791
21.123
21.702
11.096
6.248
6.658
Cash flow / Revenue
-6.958%
44.916%
37.722%
40.839%
26.909%
28.893%
55.859%
65.072%
59.843%
Sector positioning
Debt ratio
482.492024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average+50 pts over 3 years
In 2024, the debt ratio of PARC EOLIEN DE FONTAINE M... (482.49) 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
16.23%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+29 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DE FONTAINE M... (16.2%) 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
6.66 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 FONTAINE M... (6.66) 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 143.68. 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 15.1x. 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
143.683
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
15.089
Liquidity indicators evolution PARC EOLIEN DE FONTAINE MACON 2
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
255.994
351.081
340.512
244.609
141.789
197.73
515.521
399.906
143.683
Interest coverage
110.054
47.131
49.343
46.676
50.614
60.202
21.497
13.926
15.089
Sector positioning
Liquidity ratio
143.682024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-31 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DE FONTAINE M... (143.68) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
15.09x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-6 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DE FONTAINE M... (15.1x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 198 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model). WCR is negative (-508 days): operations structurally generate cash. Notable WCR improvement over the period (-1283%), 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
-2 678 038 €
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
59 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
198 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
-508 j
WCR and payment terms evolution PARC EOLIEN DE FONTAINE MACON 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-193 695 €
408 564 €
259 153 €
-247 347 €
-525 751 €
-1 243 795 €
-1 745 335 €
-1 853 849 €
-2 678 038 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
35
71
50
79
40
45
45
90
59
Supplier payment term (days)
107
216
158
139
250
191
78
135
198
Positioning of PARC EOLIEN DE FONTAINE MACON 2 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 FONTAINE MACON 2 is estimated at
2 120 734 €
(range 282 561€ - 8 471 784€).
With an EBITDA of 1 338 274€, 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
282k€2120k€8471k€
2 120 734 €Range: 282 561€ - 8 471 784€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 338 274 €×2.4x
Estimation3 238 182 €
355 335€ - 12 150 246€
Revenue Multiple30%
1 898 887 €×0.69x
Estimation1 313 727 €
258 635€ - 6 666 684€
Net Income Multiple20%
186 699 €×2.9x
Estimation537 626 €
136 516€ - 1 983 282€
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 FONTAINE MACON 2 with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE FONTAINE MACON 2
What is the revenue of PARC EOLIEN DE FONTAINE MACON 2 ?
The revenue of PARC EOLIEN DE FONTAINE MACON 2 in 2024 is 1.9 M€.
Is PARC EOLIEN DE FONTAINE MACON 2 profitable?
Yes, PARC EOLIEN DE FONTAINE MACON 2 generated a net profit of 187 k€ in 2024.
Where is the headquarters of PARC EOLIEN DE FONTAINE MACON 2 ?
The headquarters of PARC EOLIEN DE FONTAINE MACON 2 is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN DE FONTAINE MACON 2 ?
The tax return of PARC EOLIEN DE FONTAINE MACON 2 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 FONTAINE MACON 2 operate?
PARC EOLIEN DE FONTAINE MACON 2 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