Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-03-12 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75015), Paris
PARC EOLIEN DE L'HERBISSONNE : revenue, balance sheet and financial ratios
PARC EOLIEN DE L'HERBISSONNE is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75015),
this company of category PME
shows in 2023 a revenue of 11.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE L'HERBISSONNE (SIREN 500005152)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 324 445 €
8 915 146 €
10 109 144 €
12 531 441 €
10 959 581 €
10 001 683 €
8 755 864 €
10 417 986 €
Net income
2 165 742 €
225 346 €
1 250 502 €
3 000 180 €
1 682 373 €
588 088 €
76 427 €
1 001 657 €
EBITDA
8 223 080 €
5 408 063 €
7 535 890 €
10 330 277 €
8 692 869 €
7 279 221 €
6 611 655 €
8 496 641 €
Net margin
19.1%
2.5%
12.4%
23.9%
15.4%
5.9%
0.9%
9.6%
Revenue and income statement
In 2023, PARC EOLIEN DE L'HERBISSONNE achieves revenue of 11.3 M€. Revenue is growing positively over 8 years (CAGR: +1.2%). Vs 2022, growth of +27% (8.9 M€ -> 11.3 M€). After deducting consumption (0 €), gross margin stands at 11.3 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 8.2 M€, representing 72.6% of revenue. Positive scissor effect: EBITDA margin improves by +12.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.2 M€, i.e. 19.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 324 445 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 324 445 €
EBITDA (2023)
?
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
8 223 080 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 961 508 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 165 742 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
72.6%
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 282%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 56.1% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
281.581%
Financial autonomy (2023)
?
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
18.768%
Cash flow / Revenue (2023)
?
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
56.131%
Repayment capacity (2023)
?
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
3.551
Asset age ratio (2023)
?
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 L'HERBISSONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
3520.539
2360.131
1164.745
512.417
370.547
353.508
281.581
Financial autonomy
1.951
2.16
3.113
5.969
11.782
15.97
16.403
18.768
Repayment capacity
0.0
12.329
10.285
7.466
4.817
5.438
6.328
3.551
Cash flow / Revenue
49.843%
48.74%
47.784%
53.594%
57.426%
54.026%
48.077%
56.131%
Sector positioning
Debt ratio
281.582023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of PARC EOLIEN DE L'HERBISSONNE (281.58) 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
18.77%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good
In 2023, the financial autonomy of PARC EOLIEN DE L'HERBISSONNE (18.8%) 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
3.55 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of PARC EOLIEN DE L'HERBISSONNE (3.55) 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 114.86. 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 13.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
114.862
Interest coverage (2023)
?
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
13.247
Liquidity indicators evolution PARC EOLIEN DE L'HERBISSONNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
105.341
106.023
114.727
118.83
101.992
100.908
115.372
114.862
Interest coverage
33.031
34.75
29.355
22.281
16.447
19.317
23.376
13.247
Sector positioning
Liquidity ratio
114.862023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Average
In 2023, the liquidity ratio of PARC EOLIEN DE L'HERBISSONNE (114.86) 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
13.25x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-6 pts over 3 years
In 2023, the interest coverage of PARC EOLIEN DE L'HERBISSONNE (13.2x) 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1170 days. Excellent situation: suppliers finance 1127 days of the operating cycle (retail model). Overall, WCR represents 84 days of revenue, i.e. 2.6 M€ to permanently finance.
Operating WCR (2023)
?
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
2 628 290 €
Customer credit (2023)
?
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
43 j
Supplier credit (2023)
?
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
1170 j
Inventory turnover (2023)
?
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 (2023)
?
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
84 j
WCR and payment terms evolution PARC EOLIEN DE L'HERBISSONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 268 621 €
2 434 130 €
1 933 925 €
2 084 184 €
2 070 570 €
2 738 769 €
3 577 202 €
2 628 290 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
30
45
47
55
46
37
41
43
Supplier payment term (days)
2816
2667
1968
2481
2729
1588
1056
1170
Positioning of PARC EOLIEN DE L'HERBISSONNE 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 L'HERBISSONNE is estimated at
13 546 295 €
(range 1 871 136€ - 53 857 618€).
With an EBITDA of 8 223 080€, 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 value2023
85 tx
1871k€13546k€53857k€
13 546 295 €Range: 1 871 136€ - 53 857 618€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 223 080 €×2.4x
Estimation19 897 145 €
2 183 372€ - 74 657 689€
Revenue Multiple30%
11 324 445 €×0.69x
Estimation7 834 709 €
1 542 432€ - 39 758 291€
Net Income Multiple20%
2 165 742 €×2.9x
Estimation6 236 553 €
1 583 605€ - 23 006 434€
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 L'HERBISSONNE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE L'HERBISSONNE
What is the revenue of PARC EOLIEN DE L'HERBISSONNE ?
The revenue of PARC EOLIEN DE L'HERBISSONNE in 2023 is 11.3 M€.
Is PARC EOLIEN DE L'HERBISSONNE profitable?
Yes, PARC EOLIEN DE L'HERBISSONNE generated a net profit of 2.2 M€ in 2023.
Where is the headquarters of PARC EOLIEN DE L'HERBISSONNE ?
The headquarters of PARC EOLIEN DE L'HERBISSONNE is located in PARIS (75015), in the department Paris.
Where to find the tax return of PARC EOLIEN DE L'HERBISSONNE ?
The tax return of PARC EOLIEN DE L'HERBISSONNE 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 L'HERBISSONNE operate?
PARC EOLIEN DE L'HERBISSONNE 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