Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-01-20 (17 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PARIS (75003), Paris
PARC SOLAIRE DU P.A.G.A.P : revenue, balance sheet and financial ratios
PARC SOLAIRE DU P.A.G.A.P is a French company
founded 17 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PARIS (75003),
this company of category GE
shows in 2024 a revenue of 574 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC SOLAIRE DU P.A.G.A.P (SIREN 510193667)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
574 106 €
601 996 €
656 200 €
601 224 €
630 324 €
641 680 €
259 535 €
360 340 €
3 365 600 €
3 365 600 €
Net income
-9 855 €
-39 100 €
128 946 €
12 039 €
-76 661 €
-242 016 €
243 709 €
396 060 €
-3 289 222 €
-3 289 222 €
EBITDA
375 579 €
391 488 €
459 600 €
399 017 €
385 474 €
430 882 €
-159 489 €
-321 679 €
-1 652 432 €
-1 652 432 €
Net margin
-1.7%
-6.5%
19.7%
2.0%
-12.2%
-37.7%
93.9%
109.9%
-97.7%
-97.7%
Revenue and income statement
In 2024, PARC SOLAIRE DU P.A.G.A.P achieves revenue of 574 k€. Revenue is declining over the period 2015-2024 (CAGR: -17.8%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 574 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 376 k€, representing 65.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -10 k€ (-1.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
574 106 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
574 106 €
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
375 579 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
184 974 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 855 €
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
65.4%
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 -466%. 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 -26%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 31.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 31.5% 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
-466.418%
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
-26.339%
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
31.483%
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
31.095
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 SOLAIRE DU P.A.G.A.P
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-103.689
-103.689
-54.416
-722.739
-562.202
-490.952
-489.048
-524.82
-496.996
-466.418
Financial autonomy
-73.241
-73.241
-161.456
-14.655
-20.047
-23.471
-24.104
-22.581
-24.656
-26.339
Repayment capacity
-1.557
-1.557
-1.549
-52.991
43.987
37.863
26.048
23.495
31.218
31.095
Cash flow / Revenue
-32.015%
-32.015%
-119.15%
-51.414%
24.308%
26.682%
40.127%
39.353%
31.606%
31.483%
Sector positioning
Debt ratio
-466.422024
2022
2023
2024
Q1: 0.0
Med: 8.32
Q3: 42.94
Excellent
In 2024, the debt ratio of PARC SOLAIRE DU P.A.G.A.P (-466.42) 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
-26.34%2024
2022
2023
2024
Q1: 11.42%
Med: 37.88%
Q3: 61.37%
Average
In 2024, the financial autonomy of PARC SOLAIRE DU P.A.G.A.P (-26.3%) 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
31.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.9 years
Average
In 2024, the repayment capacity of PARC SOLAIRE DU P.A.G.A.P (31.09) 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 253.62. 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 52.8x. Operating income very largely covers interest expenses: high safety margin.
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
253.618
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
52.814
Liquidity indicators evolution PARC SOLAIRE DU P.A.G.A.P
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
114.899
114.899
64.549
226.518
426.395
157.6
551.321
1008.345
1109.766
253.618
Interest coverage
-1.027
-1.027
-6.832
-60.209
57.777
56.752
52.302
44.024
65.344
52.814
Sector positioning
Liquidity ratio
253.622024
2022
2023
2024
Q1: 149.17
Med: 230.27
Q3: 405.7
Good-22 pts over 3 years
In 2024, the liquidity ratio of PARC SOLAIRE DU P.A.G.A.P (253.62) 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
52.81x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Excellent
In 2024, the interest coverage of PARC SOLAIRE DU P.A.G.A.P (52.8x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Excellent situation: suppliers finance 111 days of the operating cycle (retail model). Overall, WCR represents 67 days of revenue, i.e. 106 k€ to permanently finance. Notable WCR improvement over the period (-88%), 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
106 164 €
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
41 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
152 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
67 j
WCR and payment terms evolution PARC SOLAIRE DU P.A.G.A.P
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
875 123 €
875 123 €
-42 762 €
763 503 €
178 130 €
94 296 €
58 746 €
104 369 €
65 010 €
106 164 €
Inventory turnover (days)
7
7
113
0
0
0
0
0
0
0
Customer payment term (days)
211
211
176
286
44
46
21
40
23
41
Supplier payment term (days)
77
77
548
316
170
210
113
64
42
152
Positioning of PARC SOLAIRE DU P.A.G.A.P in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 97 736€ to 1 060 333€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
97k€314k€1060k€
314 107 €Range: 97 736€ - 1 060 333€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare PARC SOLAIRE DU P.A.G.A.P with other companies in the same sector:
Frequently asked questions about PARC SOLAIRE DU P.A.G.A.P
What is the revenue of PARC SOLAIRE DU P.A.G.A.P ?
The revenue of PARC SOLAIRE DU P.A.G.A.P in 2024 is 574 k€.
Is PARC SOLAIRE DU P.A.G.A.P profitable?
PARC SOLAIRE DU P.A.G.A.P recorded a net loss in 2024.
Where is the headquarters of PARC SOLAIRE DU P.A.G.A.P ?
The headquarters of PARC SOLAIRE DU P.A.G.A.P is located in PARIS (75003), in the department Paris.
Where to find the tax return of PARC SOLAIRE DU P.A.G.A.P ?
The tax return of PARC SOLAIRE DU P.A.G.A.P 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 SOLAIRE DU P.A.G.A.P operate?
PARC SOLAIRE DU P.A.G.A.P operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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