Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2003-08-01 (22 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75009), Paris
PARC EOLIEN DE HETOMESNIL : revenue, balance sheet and financial ratios
PARC EOLIEN DE HETOMESNIL is a French company
founded 22 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE HETOMESNIL (SIREN 450588108)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 442 958 €
1 885 542 €
1 430 992 €
1 725 874 €
2 228 007 €
1 987 647 €
1 783 791 €
1 782 919 €
1 836 785 €
Net income
440 260 €
883 527 €
477 135 €
728 446 €
987 162 €
1 138 716 €
919 509 €
908 547 €
853 795 €
EBITDA
792 769 €
1 248 112 €
765 892 €
1 111 337 €
1 512 846 €
1 332 072 €
1 120 530 €
1 175 374 €
1 179 302 €
Net margin
30.5%
46.9%
33.3%
42.2%
44.3%
57.3%
51.5%
51.0%
46.5%
Revenue and income statement
In 2024, PARC EOLIEN DE HETOMESNIL achieves revenue of 1.4 M€. Activity remains stable over the period (CAGR: -3.0%). Significant drop of -23% vs 2023. After deducting consumption (839 €), gross margin stands at 1.4 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 793 k€, representing 54.9% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -36%, reducing margin by 11.3 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 440 k€, i.e. 30.5% 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
1 442 958 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 442 119 €
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
792 769 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
415 742 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
440 260 €
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
54.9%
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 7%. 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 74%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 48.7% 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
6.648%
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
73.793%
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
48.655%
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
0.21
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 HETOMESNIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-853.352
481.972
70.949
0.016
0.012
0.01
5.21
11.844
6.648
Financial autonomy
-12.159
14.886
47.796
82.979
79.596
90.964
82.779
74.904
73.793
Repayment capacity
3.418
1.868
0.819
0.0
0.0
0.0
0.262
0.289
0.21
Cash flow / Revenue
52.163%
57.402%
57.702%
62.876%
50.671%
49.165%
42.705%
54.133%
48.655%
Sector positioning
Debt ratio
6.652024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN DE HETOMESNIL (6.65) 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
73.79%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of PARC EOLIEN DE HETOMESNIL (73.8%) 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
0.21 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 HETOMESNIL (0.21) 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 1487.41. 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 1.6x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
1487.407
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
1.632
Liquidity indicators evolution PARC EOLIEN DE HETOMESNIL
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
1274.342
359.594
235.98
427.161
421.285
2657.212
1428.235
1316.587
1487.407
Interest coverage
19.523
13.733
9.046
3.582
0.707
1.031
1.592
0.946
1.632
Sector positioning
Liquidity ratio
1487.412024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of PARC EOLIEN DE HETOMESNIL (1487.41) 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
1.63x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of PARC EOLIEN DE HETOMESNIL (1.6x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Overall, WCR represents 501 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2016-2024, WCR increased by +283%, 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
2 008 049 €
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
75 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
501 j
WCR and payment terms evolution PARC EOLIEN DE HETOMESNIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 097 167 €
-643 794 €
-719 492 €
-349 051 €
93 131 €
1 790 525 €
2 015 481 €
1 968 487 €
2 008 049 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
17
72
42
43
28
55
33
44
44
Supplier payment term (days)
38
94
142
99
66
44
97
104
75
Positioning of PARC EOLIEN DE HETOMESNIL 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 HETOMESNIL is estimated at
1 512 166 €
(range 228 592€ - 6 053 955€).
With an EBITDA of 792 769€, 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
228k€1512k€6053k€
1 512 166 €Range: 228 592€ - 6 053 955€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
792 769 €×2.4x
Estimation1 918 240 €
210 494€ - 7 197 583€
Revenue Multiple30%
1 442 958 €×0.69x
Estimation998 297 €
196 536€ - 5 065 992€
Net Income Multiple20%
440 260 €×2.9x
Estimation1 267 789 €
321 921€ - 4 676 832€
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 HETOMESNIL with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE HETOMESNIL
What is the revenue of PARC EOLIEN DE HETOMESNIL ?
The revenue of PARC EOLIEN DE HETOMESNIL in 2024 is 1.4 M€.
Is PARC EOLIEN DE HETOMESNIL profitable?
Yes, PARC EOLIEN DE HETOMESNIL generated a net profit of 440 k€ in 2024.
Where is the headquarters of PARC EOLIEN DE HETOMESNIL ?
The headquarters of PARC EOLIEN DE HETOMESNIL is located in PARIS (75009), in the department Paris.
Where to find the tax return of PARC EOLIEN DE HETOMESNIL ?
The tax return of PARC EOLIEN DE HETOMESNIL 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 HETOMESNIL operate?
PARC EOLIEN DE HETOMESNIL 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