Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2008-10-31 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VERSAILLES (78000), Yvelines
PARC EOLIEN DE REMIGNY : revenue, balance sheet and financial ratios
PARC EOLIEN DE REMIGNY is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in VERSAILLES (78000),
this company of category GE
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DE REMIGNY (SIREN 509224358)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 716 701 €
2 222 091 €
1 664 525 €
1 647 669 €
2 087 458 €
1 858 217 €
1 691 343 €
1 547 334 €
1 596 679 €
Net income
171 427 €
703 637 €
27 044 €
-109 400 €
149 033 €
-270 741 €
-619 016 €
-775 684 €
-901 535 €
EBITDA
1 068 940 €
1 735 615 €
1 204 614 €
1 227 673 €
1 589 201 €
1 355 661 €
1 214 179 €
1 135 628 €
1 204 874 €
Net margin
10.0%
31.7%
1.6%
-6.6%
7.1%
-14.6%
-36.6%
-50.1%
-56.5%
Revenue and income statement
In 2024, PARC EOLIEN DE REMIGNY achieves revenue of 1.7 M€. Revenue is growing positively over 9 years (CAGR: +0.9%). Significant drop of -23% vs 2023. After deducting consumption (0 €), gross margin stands at 1.7 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 1.1 M€, representing 62.3% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -38%, reducing margin by 15.8 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 171 k€, i.e. 10.0% 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
1 716 701 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 716 701 €
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
1 068 940 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
292 552 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 427 €
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
62.3%
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 121%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. 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 5.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 48.9% 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
121.254%
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
41.818%
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
48.857%
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
5.454
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 REMIGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
405.205
413.68
420.633
377.387
285.63
256.709
226.327
153.022
121.254
Financial autonomy
19.258
18.921
18.458
20.084
24.465
26.407
28.629
37.044
41.818
Repayment capacity
19.394
19.233
15.435
11.267
7.343
648.709
8.034
3.936
5.454
Cash flow / Revenue
38.211%
37.8%
40.939%
46.705%
55.066%
0.713%
51.314%
64.775%
48.857%
Sector positioning
Debt ratio
121.252024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN DE REMIGNY (121.25) 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
41.82%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DE REMIGNY (41.8%) 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
5.45 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 REMIGNY (5.45) 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 418.62. 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 22.5x. 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
418.618
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
22.472
Liquidity indicators evolution PARC EOLIEN DE REMIGNY
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
445.517
543.736
521.689
829.58
207.122
314.451
403.186
1417.914
418.618
Interest coverage
50.614
49.702
51.124
39.224
28.528
36.053
32.063
17.474
22.472
Sector positioning
Liquidity ratio
418.622024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of PARC EOLIEN DE REMIGNY (418.62) 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
22.47x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PARC EOLIEN DE REMIGNY (22.5x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Favorable situation: supplier credit is longer than customer credit by 14 days. WCR is negative (-560 days): operations structurally generate cash. Notable WCR improvement over the period (-125%), 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
-2 671 290 €
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
41 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
55 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
-560 j
WCR and payment terms evolution PARC EOLIEN DE REMIGNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 189 765 €
-1 558 784 €
-1 991 945 €
-2 435 286 €
-2 656 019 €
-2 819 953 €
-2 826 497 €
-2 404 569 €
-2 671 290 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
69
61
39
29
33
37
81
41
Supplier payment term (days)
69
65
90
43
161
101
91
35
55
Positioning of PARC EOLIEN DE REMIGNY 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 REMIGNY is estimated at
1 748 275 €
(range 237 127€ - 7 024 803€).
With an EBITDA of 1 068 940€, 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
237k€1748k€7024k€
1 748 275 €Range: 237 127€ - 7 024 803€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 068 940 €×2.4x
Estimation2 586 483 €
283 822€ - 9 704 951€
Revenue Multiple30%
1 716 701 €×0.69x
Estimation1 187 683 €
233 821€ - 6 027 059€
Net Income Multiple20%
171 427 €×2.9x
Estimation493 648 €
125 349€ - 1 821 050€
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 REMIGNY with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DE REMIGNY
What is the revenue of PARC EOLIEN DE REMIGNY ?
The revenue of PARC EOLIEN DE REMIGNY in 2024 is 1.7 M€.
Is PARC EOLIEN DE REMIGNY profitable?
Yes, PARC EOLIEN DE REMIGNY generated a net profit of 171 k€ in 2024.
Where is the headquarters of PARC EOLIEN DE REMIGNY ?
The headquarters of PARC EOLIEN DE REMIGNY is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of PARC EOLIEN DE REMIGNY ?
The tax return of PARC EOLIEN DE REMIGNY 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 REMIGNY operate?
PARC EOLIEN DE REMIGNY 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