Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2004-11-26 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VERSAILLES (78000), Yvelines
PARC EOLIEN DU BOIS GUILLAUME : revenue, balance sheet and financial ratios
PARC EOLIEN DU BOIS GUILLAUME is a French company
founded 21 years ago,
specialized in the sector Production d'électricité.
Based in VERSAILLES (78000),
this company of category GE
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU BOIS GUILLAUME (SIREN 479988115)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 489 930 €
3 074 875 €
2 296 896 €
2 279 474 €
2 825 964 €
2 569 623 €
2 236 080 €
2 189 601 €
2 245 310 €
Net income
897 514 €
1 283 337 €
430 385 €
336 119 €
689 090 €
238 333 €
-285 084 €
-315 350 €
-471 886 €
EBITDA
1 711 446 €
2 263 438 €
1 590 263 €
1 624 918 €
2 119 092 €
1 898 607 €
1 570 714 €
1 586 640 €
1 625 616 €
Net margin
36.0%
41.7%
18.7%
14.7%
24.4%
9.3%
-12.7%
-14.4%
-21.0%
Revenue and income statement
In 2024, PARC EOLIEN DU BOIS GUILLAUME achieves revenue of 2.5 M€. Revenue is growing positively over 9 years (CAGR: +1.3%). Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 2.5 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 1.7 M€, representing 68.7% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -24%, reducing margin by 4.9 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 898 k€, i.e. 36.0% 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
2 489 930 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 489 930 €
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
1 711 446 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
902 321 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
897 514 €
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
68.7%
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 58%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 60.8% 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
46.629%
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
58.066%
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
60.793%
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
1.295
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 GUILLAUME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
901.392
946.724
1022.875
718.24
393.322
311.352
230.103
101.231
46.629
Financial autonomy
9.395
9.022
8.171
11.176
18.11
21.707
26.587
41.727
58.066
Repayment capacity
16.782
15.025
13.208
7.839
5.069
6.064
5.099
1.842
1.295
Cash flow / Revenue
30.146%
33.257%
34.154%
44.947%
52.344%
47.82%
46.709%
62.279%
60.793%
Sector positioning
Debt ratio
46.632024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-15 pts over 3 years
In 2024, the debt ratio of PARC EOLIEN DU BOIS GUILL... (46.63) 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
58.07%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DU BOIS GUILL... (58.1%) 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
1.29 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 DU BOIS GUILL... (1.29) 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 551.75. 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 12.5x. 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
551.747
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
12.505
Liquidity indicators evolution PARC EOLIEN DU BOIS GUILLAUME
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
221.397
607.434
245.689
459.524
234.485
582.268
602.965
255.978
551.747
Interest coverage
57.711
55.86
60.54
42.734
31.399
37.078
32.545
16.056
12.505
Sector positioning
Liquidity ratio
551.752024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-6 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DU BOIS GUILL... (551.75) 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
12.51x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-9 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DU BOIS GUILL... (12.5x) 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: 53 days. Favorable situation: supplier credit is longer than customer credit by 14 days. WCR is negative (-323 days): operations structurally generate cash. Over 2016-2024, WCR increased by +21%, 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
-2 233 069 €
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
53 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
-323 j
WCR and payment terms evolution PARC EOLIEN DU BOIS GUILLAUME
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 815 147 €
-2 564 351 €
-2 699 642 €
-2 960 797 €
-2 907 239 €
-2 613 713 €
-2 612 030 €
-1 902 517 €
-2 233 069 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
71
67
41
26
61
37
79
39
Supplier payment term (days)
110
69
147
85
138
77
65
161
53
Positioning of PARC EOLIEN DU BOIS GUILLAUME 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 GUILLAUME is estimated at
3 104 261 €
(range 460 204€ - 12 298 505€).
With an EBITDA of 1 711 446€, 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
460k€3104k€12298k€
3 104 261 €Range: 460 204€ - 12 298 505€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 711 446 €×2.4x
Estimation4 141 136 €
454 419€ - 15 538 290€
Revenue Multiple30%
2 489 930 €×0.69x
Estimation1 722 634 €
339 138€ - 8 741 741€
Net Income Multiple20%
897 514 €×2.9x
Estimation2 584 515 €
656 268€ - 9 534 190€
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 GUILLAUME with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU BOIS GUILLAUME
What is the revenue of PARC EOLIEN DU BOIS GUILLAUME ?
The revenue of PARC EOLIEN DU BOIS GUILLAUME in 2024 is 2.5 M€.
Is PARC EOLIEN DU BOIS GUILLAUME profitable?
Yes, PARC EOLIEN DU BOIS GUILLAUME generated a net profit of 898 k€ in 2024.
Where is the headquarters of PARC EOLIEN DU BOIS GUILLAUME ?
The headquarters of PARC EOLIEN DU BOIS GUILLAUME is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of PARC EOLIEN DU BOIS GUILLAUME ?
The tax return of PARC EOLIEN DU BOIS GUILLAUME 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 GUILLAUME operate?
PARC EOLIEN DU BOIS GUILLAUME 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