Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-10-25 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PARC EOLIEN DU VILPION : revenue, balance sheet and financial ratios
PARC EOLIEN DU VILPION is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category PME
shows in 2023 a revenue of 832 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN DU VILPION (SIREN 501295315)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
831 949 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
83 805 €
48 616 €
-37 311 €
-37 112 €
-22 850 €
-9 910 €
-9 226 €
EBITDA
549 850 €
-3 055 €
-3 430 €
-3 917 €
-3 081 €
-2 766 €
-2 551 €
Net margin
10.1%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, PARC EOLIEN DU VILPION achieves revenue of 832 k€. After deducting consumption (0 €), gross margin stands at 832 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 550 k€, representing 66.1% 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 84 k€, i.e. 10.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
831 949 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
831 949 €
EBITDA (2023)
?
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
549 850 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
183 965 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
83 805 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
66.1%
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 -200939%. 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 -0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 65.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 53.8% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-200938.666%
Financial autonomy (2023)
?
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
-0.048%
Cash flow / Revenue (2023)
?
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
53.817%
Repayment capacity (2023)
?
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
65.614
Asset age ratio (2023)
?
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 VILPION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
-3644.75
-200938.666
Financial autonomy
-0.159
-4.882
-7.511
-16.031
-24.734
-2.785
-0.048
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-1173.869
65.614
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
53.817%
Sector positioning
Debt ratio
-200938.672023
2020
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Excellent-26 pts over 3 years
In 2023, the debt ratio of PARC EOLIEN DU VILPION (-200938.67) 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
-0.05%2023
2020
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average+12 pts over 3 years
In 2023, the financial autonomy of PARC EOLIEN DU VILPION (-0.1%) 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
65.61 years2023
2020
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average+34 pts over 3 years
In 2023, the repayment capacity of PARC EOLIEN DU VILPION (65.61) 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 1273.39. 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 15.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
1273.39
Interest coverage (2023)
?
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
15.198
Liquidity indicators evolution PARC EOLIEN DU VILPION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
20.102
18.156
16.035
14.415
11.966
354.231
1273.39
Interest coverage
-261.701
-258.279
-641.61
-847.434
-987.668
0.0
15.198
Sector positioning
Liquidity ratio
1273.392023
2020
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent+50 pts over 3 years
In 2023, the liquidity ratio of PARC EOLIEN DU VILPION (1273.39) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
15.2x2023
2020
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good+48 pts over 3 years
In 2023, the interest coverage of PARC EOLIEN DU VILPION (15.2x) 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: 189 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 127 days. The gap of 62 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 473 days of revenue, i.e. 1.1 M€ to permanently finance.
Operating WCR (2023)
?
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
1 092 515 €
Customer credit (2023)
?
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
189 j
Supplier credit (2023)
?
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
127 j
Inventory turnover (2023)
?
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 (2023)
?
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
473 j
WCR and payment terms evolution PARC EOLIEN DU VILPION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
1 092 515 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
189
Supplier payment term (days)
5315
4880
4387
3457
4011
4413
127
Positioning of PARC EOLIEN DU VILPION 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 VILPION is estimated at
886 166 €
(range 119 247€ - 3 550 357€).
With an EBITDA of 549 850€, 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 value2023
85 tx
119k€886k€3550k€
886 166 €Range: 119 247€ - 3 550 357€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
549 850 €×2.4x
Estimation1 330 456 €
145 995€ - 4 992 111€
Revenue Multiple30%
831 949 €×0.69x
Estimation575 576 €
113 315€ - 2 920 838€
Net Income Multiple20%
83 805 €×2.9x
Estimation241 328 €
61 279€ - 890 251€
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 VILPION with other companies in the same sector:
Frequently asked questions about PARC EOLIEN DU VILPION
What is the revenue of PARC EOLIEN DU VILPION ?
The revenue of PARC EOLIEN DU VILPION in 2023 is 832 k€.
Is PARC EOLIEN DU VILPION profitable?
Yes, PARC EOLIEN DU VILPION generated a net profit of 84 k€ in 2023.
Where is the headquarters of PARC EOLIEN DU VILPION ?
The headquarters of PARC EOLIEN DU VILPION is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of PARC EOLIEN DU VILPION ?
The tax return of PARC EOLIEN DU VILPION 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 VILPION operate?
PARC EOLIEN DU VILPION 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