Employees: NN (None)Legal category: 5202Size: ETICreation date: 2004-11-26 (21 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN OMISSY 2 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 801 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN OMISSY 2 (SIREN 480019025)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
801 068 €
2 101 963 €
1 773 440 €
1 654 328 €
1 886 224 €
1 879 088 €
1 787 391 €
1 666 347 €
1 750 594 €
Net income
256 592 €
1 257 840 €
748 117 €
814 268 €
826 575 €
856 656 €
769 278 €
641 708 €
423 313 €
EBITDA
-559 000 €
1 350 677 €
1 047 961 €
988 339 €
545 573 €
1 184 730 €
1 072 103 €
959 651 €
1 015 819 €
Net margin
32.0%
59.8%
42.2%
49.2%
43.8%
45.6%
43.0%
38.5%
24.2%
Revenue and income statement
In 2024, PARC EOLIEN OMISSY 2 achieves revenue of 801 k€. Revenue is declining over the period 2016-2024 (CAGR: -9.3%). Significant drop of -62% vs 2023. After deducting consumption (0 €), gross margin stands at 801 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 -559 k€, representing -69.8% of revenue. Warning negative scissor effect: despite revenue change (-62%), EBITDA varies by -141%, reducing margin by 134.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 257 k€, i.e. 32.0% 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
801 068 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
801 068 €
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
-559 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-124 277 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
256 592 €
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
-69.8%
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 5081%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
5080.544%
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
1.59%
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
-67.523%
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
-36.675
Asset age ratio (2024)
?
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
2024
Debt ratio
-143.054
-120.308
-100.852
-81.85
-60.802
-44.488
781.757
0.016
5080.544
Financial autonomy
-69.444
-81.358
-93.863
-105.876
-119.727
-179.007
8.052
17.9
1.59
Repayment capacity
12.397
8.015
5.634
3.868
7.078
2.408
1.302
0.0
-36.675
Cash flow / Revenue
31.456%
44.14%
49.075%
54.202%
21.659%
52.613%
55.405%
62.515%
-67.523%
Sector positioning
Debt ratio
5080.542024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of PARC EOLIEN OMISSY 2 (5080.54) 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
1.59%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of PARC EOLIEN OMISSY 2 (1.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-36.67 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent-30 pts over 3 years
In 2024, the repayment capacity of PARC EOLIEN OMISSY 2 (-36.67) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 129.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
129.639
Interest coverage (2024)
?
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
2024
Liquidity ratio
23.576
22.473
23.586
26.058
29.007
22.778
496.108
35.45
129.639
Interest coverage
25.285
23.356
18.182
14.031
25.119
11.934
6.53
4.014
-1.306
Sector positioning
Liquidity ratio
129.642024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-32 pts over 3 years
In 2024, the liquidity ratio of PARC EOLIEN OMISSY 2 (129.64) 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
-1.31x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-16 pts over 3 years
In 2024, the interest coverage of PARC EOLIEN OMISSY 2 (-1.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 120 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 298 days. Excellent situation: suppliers finance 178 days of the operating cycle (retail model). WCR is negative (-752 days): operations structurally generate cash. Over 2016-2024, WCR increased by +82%, 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
-1 672 302 €
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
120 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
298 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
-752 j
WCR and payment terms evolution PARC EOLIEN OMISSY 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-9 205 989 €
-8 294 992 €
-7 490 276 €
-6 849 163 €
-5 985 102 €
-5 648 455 €
248 441 €
-1 596 462 €
-1 672 302 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
27
65
78
58
31
48
47
86
120
Supplier payment term (days)
125
185
225
299
208
133
137
850
298
Positioning of PARC EOLIEN OMISSY 2 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 OMISSY 2 is estimated at
628 083 €
(range 140 513€ - 2 777 751€).
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
140k€628k€2777k€
628 083 €Range: 140 513€ - 2 777 751€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
801 068 €×0.69x
Estimation554 211 €
109 108€ - 2 812 420€
Net Income Multiple20%
256 592 €×2.9x
Estimation738 892 €
187 622€ - 2 725 748€
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 OMISSY 2 with other companies in the same sector:
Frequently asked questions about PARC EOLIEN OMISSY 2
What is the revenue of PARC EOLIEN OMISSY 2 ?
The revenue of PARC EOLIEN OMISSY 2 in 2024 is 801 k€.
Is PARC EOLIEN OMISSY 2 profitable?
Yes, PARC EOLIEN OMISSY 2 generated a net profit of 257 k€ in 2024.
Where is the headquarters of PARC EOLIEN OMISSY 2 ?
The headquarters of PARC EOLIEN OMISSY 2 is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN OMISSY 2 ?
The tax return of PARC EOLIEN OMISSY 2 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 OMISSY 2 operate?
PARC EOLIEN OMISSY 2 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