Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-10-01 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75009), Paris
PARC EOLIEN DE LA CROIX NOIRE : revenue, balance sheet and financial ratios
PARC EOLIEN DE LA CROIX NOIRE is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 6.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE LA CROIX NOIRE (SIREN 529192106)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 157 613 €
5 739 533 €
4 474 917 €
5 085 917 €
5 908 970 €
4 923 280 €
4 984 669 €
1 817 263 €
N/C
Net income
1 894 948 €
1 086 698 €
544 645 €
721 459 €
1 256 778 €
588 464 €
707 315 €
-31 576 €
-44 089 €
EBITDA
4 383 062 €
4 200 450 €
3 127 063 €
3 713 169 €
4 506 896 €
3 568 384 €
3 723 944 €
1 362 981 €
-33 555 €
Net margin
30.8%
18.9%
12.2%
14.2%
21.3%
12.0%
14.2%
-1.7%
N/C
Revenue and income statement
In 2024, PARC EOLIEN DE LA CROIX NOIRE achieves revenue of 6.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.0%. Vs 2023: +7%. After deducting consumption (0 €), gross margin stands at 6.2 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 4.4 M€, representing 71.2% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by +4%, reducing margin by 2.0 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 1.9 M€, i.e. 30.8% 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
6 157 613 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 157 613 €
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
4 383 062 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 058 990 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 894 948 €
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
71.2%
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 738%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 52.7% 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
737.866%
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
10.684%
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
52.726%
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
5.187
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 LA CROIX NOIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
78390.371
3716.681
3453.753
1706.678
2375.65
2497.516
1348.704
737.866
Financial autonomy
0.625
0.121
2.458
2.615
4.942
3.617
3.501
6.338
10.684
Repayment capacity
0.0
32.269
10.346
10.019
7.41
7.917
7.704
5.95
5.187
Cash flow / Revenue
None%
58.795%
56.888%
55.493%
58.092%
58.41%
62.398%
57.128%
52.726%
Sector positioning
Debt ratio
737.872024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN DE LA CROIX N... (737.87) 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
10.68%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+15 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DE LA CROIX N... (10.7%) 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
5.19 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 LA CROIX N... (5.19) 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 793.90. 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 27.3x. 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
793.903
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
27.324
Liquidity indicators evolution PARC EOLIEN DE LA CROIX NOIRE
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
54.107
465.533
311.15
705.506
583.204
1230.003
1657.406
2095.871
793.903
Interest coverage
-31.393
21.632
18.259
16.794
12.368
13.88
15.15
22.963
27.324
Sector positioning
Liquidity ratio
793.92024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of PARC EOLIEN DE LA CROIX N... (793.90) 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
27.32x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PARC EOLIEN DE LA CROIX N... (27.3x) 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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Overall, WCR represents 191 days of revenue, i.e. 3.3 M€ to permanently finance.
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
3 270 124 €
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
18 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
23 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
191 j
WCR and payment terms evolution PARC EOLIEN DE LA CROIX NOIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
1 926 317 €
2 302 568 €
1 714 335 €
2 724 212 €
2 907 771 €
2 897 375 €
3 741 200 €
3 270 124 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
91
33
24
16
12
23
30
18
Supplier payment term (days)
1702
389
7
18
40
47
31
15
23
Positioning of PARC EOLIEN DE LA CROIX NOIRE 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 LA CROIX NOIRE is estimated at
7 672 161 €
(range 1 110 616€ - 30 408 480€).
With an EBITDA of 4 383 062€, 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
1110k€7672k€30408k€
7 672 161 €Range: 1 110 616€ - 30 408 480€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 383 062 €×2.4x
Estimation10 605 567 €
1 163 780€ - 39 794 004€
Revenue Multiple30%
6 157 613 €×0.69x
Estimation4 260 086 €
838 690€ - 21 618 381€
Net Income Multiple20%
1 894 948 €×2.9x
Estimation5 456 764 €
1 385 598€ - 20 129 819€
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 LA CROIX NOIRE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE LA CROIX NOIRE
What is the revenue of PARC EOLIEN DE LA CROIX NOIRE ?
The revenue of PARC EOLIEN DE LA CROIX NOIRE in 2024 is 6.2 M€.
Is PARC EOLIEN DE LA CROIX NOIRE profitable?
Yes, PARC EOLIEN DE LA CROIX NOIRE generated a net profit of 1.9 M€ in 2024.
Where is the headquarters of PARC EOLIEN DE LA CROIX NOIRE ?
The headquarters of PARC EOLIEN DE LA CROIX NOIRE is located in PARIS (75009), in the department Paris.
Where to find the tax return of PARC EOLIEN DE LA CROIX NOIRE ?
The tax return of PARC EOLIEN DE LA CROIX NOIRE 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 LA CROIX NOIRE operate?
PARC EOLIEN DE LA CROIX NOIRE 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