Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-07-01 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: VALBONNE (06560), Alpes-Maritimes
PHOTOVOLTAIQUE HIXEM : revenue, balance sheet and financial ratios
PHOTOVOLTAIQUE HIXEM is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in VALBONNE (06560),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PHOTOVOLTAIQUE HIXEM (SIREN 523957413)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 149 040 €
1 290 793 €
1 396 487 €
1 254 490 €
1 425 181 €
1 398 132 €
1 395 233 €
1 356 793 €
1 284 082 €
Net income
96 521 €
-20 675 €
38 122 €
-159 476 €
76 342 €
-359 069 €
-385 370 €
-512 622 €
-776 676 €
EBITDA
819 957 €
828 097 €
1 046 815 €
937 519 €
1 087 912 €
1 012 282 €
1 021 944 €
1 030 344 €
907 031 €
Net margin
8.4%
-1.6%
2.7%
-12.7%
5.4%
-25.7%
-27.6%
-37.8%
-60.5%
Revenue and income statement
In 2024, PHOTOVOLTAIQUE HIXEM achieves revenue of 1.1 M€. Activity remains stable over the period (CAGR: -1.4%). Significant drop of -11% vs 2023. After deducting consumption (0 €), gross margin stands at 1.1 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 820 k€, representing 71.4% of revenue. Positive scissor effect: EBITDA margin improves by +7.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 97 k€, i.e. 8.4% 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
1 149 040 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 149 040 €
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
819 957 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
261 546 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
96 521 €
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
71.4%
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 -1204%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 48.3% 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
-1203.815%
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
-7.408%
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
48.287%
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
11.142
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
-2028.69
-1861.373
-1737.139
-1421.952
-2104.986
-1766.836
-1930.275
-1338.782
-1203.815
Financial autonomy
-5.039
-5.546
-5.945
-7.41
-4.909
-5.939
-5.382
-7.493
-7.408
Repayment capacity
29.503
20.338
19.194
21.011
11.404
21.049
13.914
14.572
11.142
Cash flow / Revenue
29.897%
39.373%
38.827%
33.434%
56.902%
33.815%
44.32%
36.294%
48.287%
Sector positioning
Debt ratio
-1203.822024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of PHOTOVOLTAIQUE HIXEM (-1203.82) 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
-7.41%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average+9 pts over 3 years
In 2024, the financial autonomy of PHOTOVOLTAIQUE HIXEM (-7.4%) 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
11.14 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of PHOTOVOLTAIQUE HIXEM (11.14) 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 212.73. 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 35.9x. 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
212.727
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
84.718
108.696
122.797
94.672
261.4
556.269
660.47
361.685
212.727
Interest coverage
57.762
48.03
46.991
45.123
39.826
43.697
39.506
45.964
35.857
Sector positioning
Liquidity ratio
212.732024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-29 pts over 3 years
In 2024, the liquidity ratio of PHOTOVOLTAIQUE HIXEM (212.73) 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
35.86x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PHOTOVOLTAIQUE HIXEM (35.9x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). WCR is negative (-802 days): operations structurally generate cash. Notable WCR improvement over the period (-185%), 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
-2 561 348 €
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
14 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
81 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
-802 j
WCR and payment terms evolution PHOTOVOLTAIQUE HIXEM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-899 281 €
-1 360 945 €
-1 676 400 €
-2 004 110 €
-2 084 227 €
-2 260 265 €
-2 256 081 €
-2 675 233 €
-2 561 348 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
21
16
17
16
17
16
15
14
14
Supplier payment term (days)
260
289
270
184
152
97
107
58
81
Positioning of PHOTOVOLTAIQUE HIXEM in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of PHOTOVOLTAIQUE HIXEM is estimated at
1 286 087 €
(range 169 922€ - 5 137 506€).
With an EBITDA of 819 957€, 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
169k€1286k€5137k€
1 286 087 €Range: 169 922€ - 5 137 506€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
819 957 €×2.4x
Estimation1 984 026 €
217 713€ - 7 444 424€
Revenue Multiple30%
1 149 040 €×0.69x
Estimation794 952 €
156 504€ - 4 034 093€
Net Income Multiple20%
96 521 €×2.9x
Estimation277 946 €
70 577€ - 1 025 332€
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 PHOTOVOLTAIQUE HIXEM with other companies in the same sector:
Frequently asked questions about PHOTOVOLTAIQUE HIXEM
What is the revenue of PHOTOVOLTAIQUE HIXEM ?
The revenue of PHOTOVOLTAIQUE HIXEM in 2024 is 1.1 M€.
Is PHOTOVOLTAIQUE HIXEM profitable?
Yes, PHOTOVOLTAIQUE HIXEM generated a net profit of 97 k€ in 2024.
Where is the headquarters of PHOTOVOLTAIQUE HIXEM ?
The headquarters of PHOTOVOLTAIQUE HIXEM is located in VALBONNE (06560), in the department Alpes-Maritimes.
Where to find the tax return of PHOTOVOLTAIQUE HIXEM ?
The tax return of PHOTOVOLTAIQUE HIXEM 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 PHOTOVOLTAIQUE HIXEM operate?
PHOTOVOLTAIQUE HIXEM 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