Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-04-03 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN DU BOIS GAUTIER : revenue, balance sheet and financial ratios
PARC EOLIEN DU BOIS GAUTIER is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU BOIS GAUTIER (SIREN 794077420)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
1 355 271 €
1 937 156 €
2 072 133 €
1 622 356 €
2 157 232 €
6 430 €
798 €
15 000 €
Net income
-632 524 €
19 861 €
152 738 €
-303 112 €
66 €
-57 €
-4 001 €
7 438 €
EBITDA
892 409 €
1 554 302 €
1 721 440 €
1 278 489 €
441 078 €
-60 €
-5 817 €
9 255 €
Net margin
-46.7%
1.0%
7.4%
-18.7%
0.0%
-0.9%
-501.4%
49.6%
Revenue and income statement
In 2024, PARC EOLIEN DU BOIS GAUTIER achieves revenue of 1.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +75.6%. Significant drop of -30% vs 2023. After deducting consumption (0 €), gross margin stands at 1.4 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 892 k€, representing 65.8% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -43%, reducing margin by 14.4 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -633 k€ (-46.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 355 271 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 355 271 €
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
892 409 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-179 366 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-632 524 €
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
65.8%
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 -2443%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 42.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 32.4% 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
-2443.437%
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
-4.141%
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
32.411%
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
42.357
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 DU BOIS GAUTIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
1040857.188
-6946.25
-13450.629
-15051.834
-2443.437
Financial autonomy
48.502
27.926
1.904
0.007
-1.388
-0.637
-0.657
-4.141
Repayment capacity
0.0
0.0
0.0
64.246
27.363
16.386
17.723
42.357
Cash flow / Revenue
49.587%
-501.378%
-0.886%
11.964%
47.179%
58.937%
56.521%
32.411%
Sector positioning
Debt ratio
-2443.442024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of PARC EOLIEN DU BOIS GAUTIER (-2443.44) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-4.14%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average+8 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DU BOIS GAUTIER (-4.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
42.36 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch
In 2024, the repayment capacity of PARC EOLIEN DU BOIS GAUTIER (42.36) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 507.44. 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 53.2x. 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
507.443
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
53.216
Liquidity indicators evolution PARC EOLIEN DU BOIS GAUTIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
194.182
138.746
101.941
14.591
193.378
132.356
1763.661
507.443
Interest coverage
0.0
0.0
0.0
40.252
40.21
29.056
31.317
53.216
Sector positioning
Liquidity ratio
507.442024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+23 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DU BOIS GAUTIER (507.44) 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
53.22x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PARC EOLIEN DU BOIS GAUTIER (53.2x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Overall, WCR represents 64 days of revenue, i.e. 239 k€ to permanently finance. Over 2016-2024, WCR increased by +5270%, 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
239 300 €
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
44 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
110 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
64 j
WCR and payment terms evolution PARC EOLIEN DU BOIS GAUTIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
4 456 €
4 466 €
4 373 €
-4 645 060 €
38 304 €
-2 913 150 €
366 316 €
239 300 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
90
300
34
47
132
25
36
44
Supplier payment term (days)
224
196
208
11
98
97
103
110
Positioning of PARC EOLIEN DU BOIS GAUTIER 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 DU BOIS GAUTIER is estimated at
1 701 196 €
(range 217 316€ - 6 848 188€).
With an EBITDA of 892 409€, 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
217k€1701k€6848k€
1 701 196 €Range: 217 316€ - 6 848 188€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
892 409 €×2.4x
Estimation2 159 336 €
236 950€ - 8 102 219€
Revenue Multiple30%
1 355 271 €×0.69x
Estimation937 631 €
184 593€ - 4 758 137€
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 DU BOIS GAUTIER with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU BOIS GAUTIER
What is the revenue of PARC EOLIEN DU BOIS GAUTIER ?
The revenue of PARC EOLIEN DU BOIS GAUTIER in 2024 is 1.4 M€.
Is PARC EOLIEN DU BOIS GAUTIER profitable?
PARC EOLIEN DU BOIS GAUTIER recorded a net loss in 2024.
Where is the headquarters of PARC EOLIEN DU BOIS GAUTIER ?
The headquarters of PARC EOLIEN DU BOIS GAUTIER is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN DU BOIS GAUTIER ?
The tax return of PARC EOLIEN DU BOIS GAUTIER 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 DU BOIS GAUTIER operate?
PARC EOLIEN DU BOIS GAUTIER 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