Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-08-03 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75015), Paris
PARC EOLIEN DU CHAMP DE L'EPEE : revenue, balance sheet and financial ratios
PARC EOLIEN DU CHAMP DE L'EPEE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU CHAMP DE L'EPEE (SIREN 514413863)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 287 252 €
3 450 967 €
2 762 014 €
3 204 852 €
3 989 534 €
3 430 649 €
3 037 052 €
2 663 346 €
2 376 825 €
Net income
392 249 €
470 249 €
120 168 €
342 685 €
881 512 €
498 701 €
159 030 €
-15 529 €
104 800 €
EBITDA
2 167 323 €
2 337 632 €
1 889 249 €
2 222 241 €
3 038 132 €
2 397 427 €
2 164 024 €
1 485 175 €
1 708 597 €
Net margin
11.9%
13.6%
4.4%
10.7%
22.1%
14.5%
5.2%
-0.6%
4.4%
Revenue and income statement
In 2024, PARC EOLIEN DU CHAMP DE L'EPEE achieves revenue of 3.3 M€. Revenue is growing positively over 9 years (CAGR: +4.1%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 3.3 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 2.2 M€, representing 65.9% of 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 392 k€, i.e. 11.9% 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
3 287 252 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 287 252 €
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
2 167 323 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
733 925 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
392 249 €
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
65.9%
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 1041%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 55.5% 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
1041.143%
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
8.163%
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
55.531%
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
4.938
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 CHAMP DE L'EPEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
-202290.339
11690.163
2507.304
980.893
1218.57
969.274
2338.801
1041.143
Financial autonomy
0.03
-0.047
0.805
3.64
8.786
7.132
8.813
3.856
8.163
Repayment capacity
0.0
21.452
11.251
9.228
6.539
7.537
7.622
5.854
4.938
Cash flow / Revenue
48.345%
33.313%
51.188%
51.349%
57.523%
54.739%
55.491%
54.827%
55.531%
Sector positioning
Debt ratio
1041.142024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN DU CHAMP DE L... (1041.14) 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
8.16%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of PARC EOLIEN DU CHAMP DE L... (8.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
4.94 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 DU CHAMP DE L... (4.94) 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 142.38. 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 14.2x. 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
142.382
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
14.166
Liquidity indicators evolution PARC EOLIEN DU CHAMP DE L'EPEE
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
361.07
114.663
79.6
158.252
331.571
178.485
189.129
216.928
142.382
Interest coverage
32.741
40.26
25.108
17.788
12.177
15.127
15.813
13.101
14.166
Sector positioning
Liquidity ratio
142.382024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-15 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DU CHAMP DE L... (142.38) 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
14.17x2024
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 DU CHAMP DE L... (14.2x) 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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 97 days. Excellent situation: suppliers finance 80 days of the operating cycle (retail model). Overall, WCR represents 32 days of revenue, i.e. 289 k€ to permanently finance. Notable WCR improvement over the period (-48%), 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
288 555 €
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
17 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
97 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
32 j
WCR and payment terms evolution PARC EOLIEN DU CHAMP DE L'EPEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
558 744 €
57 875 €
317 402 €
632 166 €
687 038 €
705 516 €
832 526 €
381 539 €
288 555 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
27
25
27
28
38
25
23
24
17
Supplier payment term (days)
4
58
175
124
126
121
108
99
97
Positioning of PARC EOLIEN DU CHAMP DE L'EPEE 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 CHAMP DE L'EPEE is estimated at
3 530 287 €
(range 479 414€ - 14 134 274€).
With an EBITDA of 2 167 323€, 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
479k€3530k€14134k€
3 530 287 €Range: 479 414€ - 14 134 274€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 167 323 €×2.4x
Estimation5 244 208 €
575 462€ - 19 677 217€
Revenue Multiple30%
3 287 252 €×0.69x
Estimation2 274 254 €
447 736€ - 11 541 009€
Net Income Multiple20%
392 249 €×2.9x
Estimation1 129 535 €
286 815€ - 4 166 817€
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 CHAMP DE L'EPEE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU CHAMP DE L'EPEE
What is the revenue of PARC EOLIEN DU CHAMP DE L'EPEE ?
The revenue of PARC EOLIEN DU CHAMP DE L'EPEE in 2024 is 3.3 M€.
Is PARC EOLIEN DU CHAMP DE L'EPEE profitable?
Yes, PARC EOLIEN DU CHAMP DE L'EPEE generated a net profit of 392 k€ in 2024.
Where is the headquarters of PARC EOLIEN DU CHAMP DE L'EPEE ?
The headquarters of PARC EOLIEN DU CHAMP DE L'EPEE is located in PARIS (75015), in the department Paris.
Where to find the tax return of PARC EOLIEN DU CHAMP DE L'EPEE ?
The tax return of PARC EOLIEN DU CHAMP DE L'EPEE 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 CHAMP DE L'EPEE operate?
PARC EOLIEN DU CHAMP DE L'EPEE 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