Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2007-04-27 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: AIX-EN-PROVENCE (13290), Bouches-du-Rhone
PARC EOLIEN DU NIPLEAU : revenue, balance sheet and financial ratios
PARC EOLIEN DU NIPLEAU is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in AIX-EN-PROVENCE (13290),
this company of category GE
shows in 2024 a revenue of 719 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU NIPLEAU (SIREN 497900639)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
718 952 €
1 163 743 €
783 635 €
977 455 €
1 028 062 €
1 527 512 €
1 478 764 €
1 682 145 €
1 261 659 €
Net income
-1 174 871 €
388 140 €
240 973 €
394 803 €
346 802 €
888 953 €
656 785 €
731 846 €
398 053 €
EBITDA
238 650 €
570 983 €
338 209 €
598 986 €
560 563 €
1 083 212 €
1 065 269 €
1 234 405 €
839 804 €
Net margin
-163.4%
33.4%
30.8%
40.4%
33.7%
58.2%
44.4%
43.5%
31.5%
Revenue and income statement
In 2024, PARC EOLIEN DU NIPLEAU achieves revenue of 719 k€. Revenue is declining over the period 2016-2024 (CAGR: -6.8%). Significant drop of -38% vs 2023. After deducting consumption (0 €), gross margin stands at 719 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 239 k€, representing 33.2% of revenue. Warning negative scissor effect: despite revenue change (-38%), EBITDA varies by -58%, reducing margin by 15.9 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 -1.2 M€ (-163.4% 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
718 952 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
718 952 €
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
238 650 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-410 183 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 174 871 €
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
33.2%
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 0%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 34.7% 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
0.0%
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
79.865%
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
34.673%
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
0.0
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 NIPLEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
83.931
55.818
35.238
9.924
11.421
0.0
0.0
0.0
0.0
Financial autonomy
53.449
60.988
72.467
87.845
86.033
97.417
89.246
95.416
79.865
Repayment capacity
5.013
2.715
2.081
0.72
1.339
0.0
0.0
0.0
0.0
Cash flow / Revenue
46.084%
48.02%
49.245%
44.36%
41.335%
48.321%
40.76%
40.045%
34.673%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good
In 2024, the debt ratio of PARC EOLIEN DU NIPLEAU (0.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
79.86%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of PARC EOLIEN DU NIPLEAU (79.9%) 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
0.0 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Good
In 2024, the repayment capacity of PARC EOLIEN DU NIPLEAU (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 329.97. 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 0.9x. 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
329.971
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
0.916
Liquidity indicators evolution PARC EOLIEN DU NIPLEAU
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
350.862
178.788
532.727
253.169
459.874
737.575
76.431
335.473
329.971
Interest coverage
5.895
5.216
4.533
2.66
3.07
1.127
-0.19
1.344
0.916
Sector positioning
Liquidity ratio
329.972024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good+26 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN DU NIPLEAU (329.97) 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
0.92x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good+26 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DU NIPLEAU (0.9x) 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: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Favorable situation: supplier credit is longer than customer credit by 6 days. WCR is negative (-1195 days): operations structurally generate cash. Over 2016-2024, WCR increased by +50%, 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
-2 386 813 €
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
73 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
79 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
-1195 j
WCR and payment terms evolution PARC EOLIEN DU NIPLEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-4 765 728 €
-4 446 733 €
-4 233 095 €
-3 925 629 €
-3 460 477 €
-3 135 803 €
-3 493 304 €
-2 604 236 €
-2 386 813 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
21
63
28
47
36
34
45
66
73
Supplier payment term (days)
63
93
60
34
51
67
55
78
79
Positioning of PARC EOLIEN DU NIPLEAU 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 NIPLEAU is estimated at
547 434 €
(range 76 325€ - 2 300 742€).
With an EBITDA of 238 650€, 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
76k€547k€2300k€
547 434 €Range: 76 325€ - 2 300 742€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
238 650 €×2.4x
Estimation577 454 €
63 366€ - 2 166 713€
Revenue Multiple30%
718 952 €×0.69x
Estimation497 400 €
97 924€ - 2 524 124€
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 NIPLEAU with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU NIPLEAU
What is the revenue of PARC EOLIEN DU NIPLEAU ?
The revenue of PARC EOLIEN DU NIPLEAU in 2024 is 719 k€.
Is PARC EOLIEN DU NIPLEAU profitable?
PARC EOLIEN DU NIPLEAU recorded a net loss in 2024.
Where is the headquarters of PARC EOLIEN DU NIPLEAU ?
The headquarters of PARC EOLIEN DU NIPLEAU is located in AIX-EN-PROVENCE (13290), in the department Bouches-du-Rhone.
Where to find the tax return of PARC EOLIEN DU NIPLEAU ?
The tax return of PARC EOLIEN DU NIPLEAU 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 NIPLEAU operate?
PARC EOLIEN DU NIPLEAU 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