Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2003-07-24 (22 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VERSAILLES (78000), Yvelines
PARC EOLIEN LES TREIZE : revenue, balance sheet and financial ratios
PARC EOLIEN LES TREIZE is a French company
founded 22 years ago,
specialized in the sector Production d'électricité.
Based in VERSAILLES (78000),
this company of category GE
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN LES TREIZE (SIREN 449455724)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 873 299 €
2 305 242 €
1 800 263 €
1 746 832 €
2 144 626 €
1 888 571 €
1 776 226 €
1 727 605 €
1 741 809 €
Net income
693 396 €
948 370 €
513 622 €
371 542 €
606 785 €
428 201 €
135 331 €
60 636 €
-88 680 €
EBITDA
1 325 750 €
1 772 672 €
1 333 100 €
1 248 366 €
1 684 774 €
1 423 223 €
1 274 198 €
1 291 293 €
1 273 266 €
Net margin
37.0%
41.1%
28.5%
21.3%
28.3%
22.7%
7.6%
3.5%
-5.1%
Revenue and income statement
In 2024, PARC EOLIEN LES TREIZE achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +0.9%). Significant drop of -19% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 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 1.3 M€, representing 70.8% of revenue. Warning negative scissor effect: despite revenue change (-19%), EBITDA varies by -25%, reducing margin by 6.1 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 693 k€, i.e. 37.0% 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
1 873 299 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 873 299 €
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
1 325 750 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
818 667 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
693 396 €
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
70.8%
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 14%. 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. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 58.7% 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
13.582%
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
80.473%
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
58.655%
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
0.577
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 LES TREIZE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
530.861
382.093
280.873
184.368
104.631
71.327
42.719
9.326
13.582
Financial autonomy
15.315
20.021
25.024
33.549
44.562
53.421
64.534
82.357
80.473
Repayment capacity
9.69
8.031
6.786
4.626
2.995
3.1
1.857
0.351
0.577
Cash flow / Revenue
46.56%
50.707%
51.214%
58.63%
56.596%
51.104%
55.958%
60.66%
58.655%
Sector positioning
Debt ratio
13.582024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN LES TREIZE (13.58) 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
80.47%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excellent
In 2024, the financial autonomy of PARC EOLIEN LES TREIZE (80.5%) 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
0.58 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 LES TREIZE (0.58) 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 401.71. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
401.709
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
1.152
Liquidity indicators evolution PARC EOLIEN LES TREIZE
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
334.143
434.892
363.041
537.262
127.948
181.665
293.238
238.874
401.709
Interest coverage
36.887
32.714
32.431
23.406
15.102
17.76
11.617
3.816
1.152
Sector positioning
Liquidity ratio
401.712024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of PARC EOLIEN LES TREIZE (401.71) 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
1.15x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-18 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN LES TREIZE (1.1x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Excellent situation: suppliers finance 34 days of the operating cycle (retail model). WCR is negative (-266 days): operations structurally generate cash. Notable WCR improvement over the period (-41%), 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
-1 381 783 €
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
48 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
82 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
-266 j
WCR and payment terms evolution PARC EOLIEN LES TREIZE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-978 705 €
-1 047 274 €
-1 395 119 €
-1 520 489 €
-1 871 744 €
-1 457 539 €
-1 745 049 €
-1 386 142 €
-1 381 783 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
64
39
45
33
54
33
81
48
Supplier payment term (days)
76
85
99
69
129
197
92
80
82
Positioning of PARC EOLIEN LES TREIZE 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 LES TREIZE is estimated at
2 392 092 €
(range 353 953€ - 9 464 498€).
With an EBITDA of 1 325 750€, 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
353k€2392k€9464k€
2 392 092 €Range: 353 953€ - 9 464 498€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 325 750 €×2.4x
Estimation3 207 878 €
352 010€ - 12 036 540€
Revenue Multiple30%
1 873 299 €×0.69x
Estimation1 296 024 €
255 150€ - 6 576 849€
Net Income Multiple20%
693 396 €×2.9x
Estimation1 996 729 €
507 016€ - 7 365 868€
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 LES TREIZE with other companies in the same sector:
Frequently asked questions about PARC EOLIEN LES TREIZE
What is the revenue of PARC EOLIEN LES TREIZE ?
The revenue of PARC EOLIEN LES TREIZE in 2024 is 1.9 M€.
Is PARC EOLIEN LES TREIZE profitable?
Yes, PARC EOLIEN LES TREIZE generated a net profit of 693 k€ in 2024.
Where is the headquarters of PARC EOLIEN LES TREIZE ?
The headquarters of PARC EOLIEN LES TREIZE is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of PARC EOLIEN LES TREIZE ?
The tax return of PARC EOLIEN LES TREIZE 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 LES TREIZE operate?
PARC EOLIEN LES TREIZE 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