Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-04-05 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75002), Paris
PARC EOLIEN NORDEX LIII is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75002),
this company of category ETI
shows in 2023 a revenue of 9.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN NORDEX LIII (SIREN 495366866)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 671 144 €
7 516 731 €
7 258 306 €
8 684 020 €
7 152 258 €
N/C
N/C
N/C
Net income
-1 303 807 €
-4 300 632 €
-7 394 054 €
-6 960 427 €
-10 109 320 €
-1 495 674 €
-66 254 €
-24 219 €
EBITDA
7 974 936 €
5 823 531 €
5 345 444 €
6 839 903 €
5 644 171 €
-1 469 961 €
-2 562 €
-3 409 €
Net margin
-13.5%
-57.2%
-101.9%
-80.2%
-141.3%
N/C
N/C
N/C
Revenue and income statement
In 2023, PARC EOLIEN NORDEX LIII achieves revenue of 9.7 M€. Over the period 2019-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +7.8%. Vs 2022, growth of +29% (7.5 M€ -> 9.7 M€). After deducting consumption (0 €), gross margin stands at 9.7 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 8.0 M€, representing 82.5% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -1.3 M€ (-13.5% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 671 144 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 671 144 €
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
7 974 936 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 359 727 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 303 807 €
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
82.5%
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 -2213%. 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 -5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 59.0% 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
-2212.851%
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
-4.657%
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
59.026%
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
13.519
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
-5321.296
-2627.618
-2019.054
-1218.773
-1767.708
-2212.851
Financial autonomy
-1.474
-5.91
-1.912
-3.906
-5.127
-8.797
-5.924
-4.657
Repayment capacity
0.0
0.0
-20.056
43.259
24.304
45.004
21.599
13.519
Cash flow / Revenue
None%
None%
None%
29.525%
41.822%
26.122%
49.876%
59.026%
Sector positioning
Debt ratio
-2212.852023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Excellent
In 2023, the debt ratio of PARC EOLIEN NORDEX LIII (-2212.85) 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
-4.66%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of PARC EOLIEN NORDEX LIII (-4.7%) 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
13.52 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average
In 2023, the repayment capacity of PARC EOLIEN NORDEX LIII (13.52) 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 3482.53. 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 28.7x. 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
3482.535
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
49.833
22.058
2511.202
128.173
321.785
145.894
1276.589
3482.535
Interest coverage
-610.472
-2486.027
-184.071
62.587
46.902
64.53
35.815
28.662
Sector positioning
Liquidity ratio
3482.532023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent+40 pts over 3 years
In 2023, the liquidity ratio of PARC EOLIEN NORDEX LIII (3482.53) 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
28.66x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of PARC EOLIEN NORDEX LIII (28.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. The gap of 44 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-821 days): operations structurally generate cash.
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
-22 062 878 €
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
76 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
32 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
-821 j
WCR and payment terms evolution PARC EOLIEN NORDEX LIII
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
-7 205 828 €
-13 241 481 €
-18 036 092 €
-21 412 536 €
-22 062 878 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
45
32
40
31
76
Supplier payment term (days)
1111
717
5
24
93
69
64
32
Positioning of PARC EOLIEN NORDEX LIII 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 NORDEX LIII is estimated at
14 569 532 €
(range 1 817 395€ - 57 985 668€).
With an EBITDA of 7 974 936€, 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
1817k€14569k€57985k€
14 569 532 €Range: 1 817 395€ - 57 985 668€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 974 936 €×2.4x
Estimation19 296 719 €
2 117 486€ - 72 404 779€
Revenue Multiple30%
9 671 144 €×0.69x
Estimation6 690 888 €
1 317 246€ - 33 953 819€
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 NORDEX LIII with other companies in the same sector:
Frequently asked questions about PARC EOLIEN NORDEX LIII
What is the revenue of PARC EOLIEN NORDEX LIII ?
The revenue of PARC EOLIEN NORDEX LIII in 2023 is 9.7 M€.
Is PARC EOLIEN NORDEX LIII profitable?
PARC EOLIEN NORDEX LIII recorded a net loss in 2023.
Where is the headquarters of PARC EOLIEN NORDEX LIII ?
The headquarters of PARC EOLIEN NORDEX LIII is located in PARIS (75002), in the department Paris.
Where to find the tax return of PARC EOLIEN NORDEX LIII ?
The tax return of PARC EOLIEN NORDEX LIII 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 NORDEX LIII operate?
PARC EOLIEN NORDEX LIII 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