Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-12-14 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VERSAILLES (78000), Yvelines
PARC EOLIEN DES MISTANDINES : revenue, balance sheet and financial ratios
PARC EOLIEN DES MISTANDINES is a French company
founded 20 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 DES MISTANDINES (SIREN 487575193)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 706 298 €
2 215 470 €
1 579 480 €
1 649 023 €
1 974 899 €
1 953 906 €
1 631 353 €
1 571 770 €
1 571 152 €
Net income
639 653 €
1 032 884 €
324 031 €
328 660 €
485 195 €
369 179 €
-73 962 €
-272 390 €
-445 407 €
EBITDA
1 244 747 €
1 748 357 €
1 150 611 €
1 235 637 €
1 497 165 €
1 506 796 €
1 193 763 €
1 078 713 €
1 051 575 €
Net margin
37.5%
46.6%
20.5%
19.9%
24.6%
18.9%
-4.5%
-17.3%
-28.3%
Revenue and income statement
In 2024, PARC EOLIEN DES MISTANDINES achieves revenue of 1.7 M€. Revenue is growing positively over 9 years (CAGR: +1.0%). 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 1.2 M€, representing 73.0% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -29%, reducing margin by 6.0 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 640 k€, i.e. 37.5% 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
1 706 298 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 706 298 €
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
1 244 747 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
614 857 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
639 653 €
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
73.0%
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 64.2% 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
65.34%
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
53.601%
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
64.179%
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
1.658
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 DES MISTANDINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4832.611
29268.706
-688370.773
2074.649
799.843
557.24
371.514
143.779
65.34
Financial autonomy
1.94
0.326
-0.014
4.304
10.176
13.963
19.197
36.716
53.601
Repayment capacity
23.628
18.4
13.036
7.673
5.794
6.306
5.708
2.158
1.658
Cash flow / Revenue
24.413%
30.328%
38.099%
48.194%
53.032%
51.502%
51.606%
67.102%
64.179%
Sector positioning
Debt ratio
65.342024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-12 pts over 3 years
In 2024, the debt ratio of PARC EOLIEN DES MISTANDINES (65.34) 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
53.6%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+19 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DES MISTANDINES (53.6%) 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
1.66 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-13 pts over 3 years
In 2024, the repayment capacity of PARC EOLIEN DES MISTANDINES (1.66) 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 2648.23. 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 13.7x. 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
2648.226
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
13.741
Liquidity indicators evolution PARC EOLIEN DES MISTANDINES
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
386.376
1587.586
1016.271
1811.462
331.584
1580.806
1505.805
1380.567
2648.226
Interest coverage
60.864
57.351
55.114
37.471
31.047
34.4
32.207
15.414
13.741
Sector positioning
Liquidity ratio
2648.232024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of PARC EOLIEN DES MISTANDINES (2648.23) 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
13.74x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-7 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DES MISTANDINES (13.7x) 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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. The company must finance 16 days of gap between collections and payments. WCR is negative (-340 days): operations structurally generate cash. Over 2016-2024, WCR increased by +31%, 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
-1 613 561 €
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
30 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
14 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
-340 j
WCR and payment terms evolution PARC EOLIEN DES MISTANDINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 329 940 €
-2 104 411 €
-2 283 242 €
-2 258 618 €
-2 173 021 €
-2 088 867 €
-1 847 944 €
-1 352 412 €
-1 613 561 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
13
74
41
41
35
38
48
83
30
Supplier payment term (days)
33
19
35
21
106
21
38
40
14
Positioning of PARC EOLIEN DES MISTANDINES 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 DES MISTANDINES is estimated at
2 228 478 €
(range 328 516€ - 8 806 708€).
With an EBITDA of 1 244 747€, 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
328k€2228k€8806k€
2 228 478 €Range: 328 516€ - 8 806 708€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 244 747 €×2.4x
Estimation3 011 878 €
330 502€ - 11 301 110€
Revenue Multiple30%
1 706 298 €×0.69x
Estimation1 180 486 €
232 404€ - 5 990 536€
Net Income Multiple20%
639 653 €×2.9x
Estimation1 841 969 €
467 718€ - 6 794 962€
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 DES MISTANDINES with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DES MISTANDINES
What is the revenue of PARC EOLIEN DES MISTANDINES ?
The revenue of PARC EOLIEN DES MISTANDINES in 2024 is 1.7 M€.
Is PARC EOLIEN DES MISTANDINES profitable?
Yes, PARC EOLIEN DES MISTANDINES generated a net profit of 640 k€ in 2024.
Where is the headquarters of PARC EOLIEN DES MISTANDINES ?
The headquarters of PARC EOLIEN DES MISTANDINES is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of PARC EOLIEN DES MISTANDINES ?
The tax return of PARC EOLIEN DES MISTANDINES 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 DES MISTANDINES operate?
PARC EOLIEN DES MISTANDINES 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