Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-11-26 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN DU VAL DE GRONDE : revenue, balance sheet and financial ratios
PARC EOLIEN DU VAL DE GRONDE is a French company
founded 21 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU VAL DE GRONDE (SIREN 479987737)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 870 286 €
6 425 361 €
4 053 106 €
2 242 428 €
2 870 076 €
2 586 483 €
2 290 182 €
2 055 945 €
2 250 657 €
Net income
912 008 €
1 510 302 €
514 205 €
201 894 €
429 877 €
330 327 €
-45 765 €
-411 167 €
-518 276 €
EBITDA
1 974 276 €
2 822 119 €
1 902 379 €
1 607 259 €
2 022 605 €
1 958 720 €
1 678 338 €
1 506 122 €
1 593 403 €
Net margin
31.8%
23.5%
12.7%
9.0%
15.0%
12.8%
-2.0%
-20.0%
-23.0%
Revenue and income statement
In 2024, PARC EOLIEN DU VAL DE GRONDE achieves revenue of 2.9 M€. Revenue is growing positively over 9 years (CAGR: +3.1%). Significant drop of -55% vs 2023. After deducting consumption (0 €), gross margin stands at 2.9 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 2.0 M€, representing 68.8% of revenue. Positive scissor effect: EBITDA margin improves by +24.9 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 912 k€, i.e. 31.8% 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
2 870 286 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 870 286 €
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
1 974 276 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 527 068 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
912 008 €
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
68.8%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. 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 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 67.1% 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
51.689%
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
59.531%
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
67.096%
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
1.369
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 VAL DE GRONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-899.638
-691.37
-592.391
-927.729
-3323.624
1791.569
455.598
141.701
51.689
Financial autonomy
-11.931
-16.221
-19.489
-11.564
-2.897
5.0
14.692
28.872
59.531
Repayment capacity
16.311
16.534
12.671
8.786
7.144
7.029
4.618
2.036
1.369
Cash flow / Revenue
39.426%
41.529%
45.518%
53.09%
49.229%
52.835%
37.62%
39.233%
67.096%
Sector positioning
Debt ratio
51.692024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average-14 pts over 3 years
In 2024, the debt ratio of PARC EOLIEN DU VAL DE GRONDE (51.69) 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
59.53%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent+21 pts over 3 years
In 2024, the financial autonomy of PARC EOLIEN DU VAL DE GRONDE (59.5%) 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
1.37 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average-11 pts over 3 years
In 2024, the repayment capacity of PARC EOLIEN DU VAL DE GRONDE (1.37) 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 152.12. 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 2.5x. Financial charges are adequately covered by operations.
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
152.115
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
2.453
Liquidity indicators evolution PARC EOLIEN DU VAL DE GRONDE
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
189.643
497.114
765.169
627.34
280.833
248.135
126.118
130.504
152.115
Interest coverage
44.311
43.12
37.717
29.895
26.608
24.998
18.391
8.129
2.453
Sector positioning
Liquidity ratio
152.122024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of PARC EOLIEN DU VAL DE GRONDE (152.12) 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
2.45x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-22 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN DU VAL DE GRONDE (2.5x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The company must finance 7 days of gap between collections and payments. WCR is negative (-750 days): operations structurally generate cash. Notable WCR improvement over the period (-126%), 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
-5 983 054 €
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
40 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
33 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
-750 j
WCR and payment terms evolution PARC EOLIEN DU VAL DE GRONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 642 361 €
-2 175 889 €
-2 330 512 €
-2 609 373 €
-3 167 760 €
-3 936 067 €
-4 507 662 €
-7 597 283 €
-5 983 054 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
18
74
38
72
48
56
132
51
40
Supplier payment term (days)
101
100
47
80
142
106
70
133
33
Positioning of PARC EOLIEN DU VAL DE GRONDE 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 VAL DE GRONDE is estimated at
3 509 533 €
(range 512 758€ - 13 923 031€).
With an EBITDA of 1 974 276€, 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
512k€3509k€13923k€
3 509 533 €Range: 512 758€ - 13 923 031€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 974 276 €×2.4x
Estimation4 777 098 €
524 205€ - 17 924 535€
Revenue Multiple30%
2 870 286 €×0.69x
Estimation1 985 780 €
390 944€ - 10 077 109€
Net Income Multiple20%
912 008 €×2.9x
Estimation2 626 253 €
666 866€ - 9 688 158€
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 VAL DE GRONDE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU VAL DE GRONDE
What is the revenue of PARC EOLIEN DU VAL DE GRONDE ?
The revenue of PARC EOLIEN DU VAL DE GRONDE in 2024 is 2.9 M€.
Is PARC EOLIEN DU VAL DE GRONDE profitable?
Yes, PARC EOLIEN DU VAL DE GRONDE generated a net profit of 912 k€ in 2024.
Where is the headquarters of PARC EOLIEN DU VAL DE GRONDE ?
The headquarters of PARC EOLIEN DU VAL DE GRONDE is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN DU VAL DE GRONDE ?
The tax return of PARC EOLIEN DU VAL DE GRONDE 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 VAL DE GRONDE operate?
PARC EOLIEN DU VAL DE GRONDE 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