Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-12-14 (20 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN DES VIGNES : revenue, balance sheet and financial ratios
PARC EOLIEN DES VIGNES is a French company
founded 20 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DES VIGNES (SIREN 487575300)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 779 033 €
4 071 590 €
2 525 424 €
1 379 966 €
2 398 221 €
2 270 850 €
1 897 571 €
1 980 973 €
1 898 298 €
Net income
826 557 €
1 436 093 €
2 762 932 €
154 356 €
1 013 604 €
1 062 014 €
737 576 €
710 230 €
447 210 €
EBITDA
997 251 €
1 686 622 €
169 018 €
751 208 €
1 514 790 €
1 663 085 €
1 304 223 €
1 361 754 €
1 156 693 €
Net margin
46.5%
35.3%
109.4%
11.2%
42.3%
46.8%
38.9%
35.9%
23.6%
Revenue and income statement
In 2024, PARC EOLIEN DES VIGNES achieves revenue of 1.8 M€. Activity remains stable over the period (CAGR: -0.8%). Significant drop of -56% vs 2023. After deducting consumption (0 €), gross margin stands at 1.8 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 997 k€, representing 56.1% of revenue. Positive scissor effect: EBITDA margin improves by +14.6 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 827 k€, i.e. 46.5% 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
1 779 033 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 779 033 €
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
997 251 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
762 565 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
826 557 €
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
56.1%
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 8%. 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 79%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 55.7% 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
8.274%
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
78.663%
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
55.679%
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
0.327
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 VIGNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-581.034
-515.613
-461.526
-799.383
-8911.292
-545.464
163.132
39.909
8.274
Financial autonomy
-19.556
-22.866
-26.469
-13.312
-1.01
-20.187
29.877
46.769
78.663
Repayment capacity
16.078
10.732
9.673
6.313
5.63
10.39
16.244
0.776
0.327
Cash flow / Revenue
34.547%
46.382%
49.862%
55.953%
47.741%
34.991%
7.114%
39.894%
55.679%
Sector positioning
Debt ratio
8.272024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-17 pts over 3 years
In 2024, the debt ratio of PARC EOLIEN DES VIGNES (8.27) 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
78.66%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 DES VIGNES (78.7%) 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
0.33 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-24 pts over 3 years
In 2024, the repayment capacity of PARC EOLIEN DES VIGNES (0.33) 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 264.73. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
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
264.726
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
0.628
Liquidity indicators evolution PARC EOLIEN DES VIGNES
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
349.961
729.974
1958.114
514.23
310.663
190.492
188.955
140.798
264.726
Interest coverage
43.304
32.524
32.419
0.0
22.865
33.263
66.365
1.396
0.628
Sector positioning
Liquidity ratio
264.732024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of PARC EOLIEN DES VIGNES (264.73) 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
0.63x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-24 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DES VIGNES (0.6x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Favorable situation: supplier credit is longer than customer credit by 11 days. WCR is negative (-732 days): operations structurally generate cash. Over 2016-2024, WCR increased by +43%, 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
-3 615 885 €
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
39 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
50 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
-732 j
WCR and payment terms evolution PARC EOLIEN DES VIGNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-6 364 652 €
-5 028 442 €
-4 471 266 €
-4 216 355 €
-4 143 119 €
-3 288 431 €
-3 174 812 €
-4 383 107 €
-3 615 885 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
12
73
45
45
40
66
131
77
39
Supplier payment term (days)
98
100
28
158
214
128
17
94
50
Positioning of PARC EOLIEN DES VIGNES 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 VIGNES is estimated at
2 051 788 €
(range 325 963€ - 8 156 895€).
With an EBITDA of 997 251€, 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
325k€2051k€8156k€
2 051 788 €Range: 325 963€ - 8 156 895€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
997 251 €×2.4x
Estimation2 413 019 €
264 788€ - 9 054 084€
Revenue Multiple30%
1 779 033 €×0.69x
Estimation1 230 807 €
242 311€ - 6 245 896€
Net Income Multiple20%
826 557 €×2.9x
Estimation2 380 185 €
604 384€ - 8 780 422€
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 VIGNES with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DES VIGNES
What is the revenue of PARC EOLIEN DES VIGNES ?
The revenue of PARC EOLIEN DES VIGNES in 2024 is 1.8 M€.
Is PARC EOLIEN DES VIGNES profitable?
Yes, PARC EOLIEN DES VIGNES generated a net profit of 827 k€ in 2024.
Where is the headquarters of PARC EOLIEN DES VIGNES ?
The headquarters of PARC EOLIEN DES VIGNES is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN DES VIGNES ?
The tax return of PARC EOLIEN DES VIGNES 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 VIGNES operate?
PARC EOLIEN DES VIGNES 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