PLEIN VENT LOU PAOU is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PLEIN VENT LOU PAOU (SIREN 491473682)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 508 891 €
1 604 563 €
1 692 643 €
2 229 948 €
2 261 366 €
2 661 563 €
2 225 136 €
2 303 308 €
2 209 453 €
Net income
577 568 €
401 285 €
531 648 €
-6 441 €
-630 105 €
31 414 €
-358 116 €
-496 874 €
-325 508 €
EBITDA
840 864 €
721 252 €
869 856 €
502 842 €
-102 576 €
537 383 €
142 859 €
26 132 €
199 093 €
Net margin
38.3%
25.0%
31.4%
-0.3%
-27.9%
1.2%
-16.1%
-21.6%
-14.7%
Revenue and income statement
In 2024, PLEIN VENT LOU PAOU achieves revenue of 1.5 M€. Activity remains stable over the period (CAGR: -4.7%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 1.5 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 841 k€, representing 55.7% of revenue. Positive scissor effect: EBITDA margin improves by +10.8 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 578 k€, i.e. 38.3% 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
1 508 891 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 508 891 €
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
840 864 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
674 921 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
577 568 €
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
55.7%
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 -136%. 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 -168%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 43.7% 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
-135.713%
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
-167.854%
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
43.715%
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
5.996
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
-190.828
-161.488
-152.504
-160.893
-143.791
-150.069
-201.277
-135.594
-135.713
Financial autonomy
-92.062
-129.516
-172.613
-150.621
-164.19
-150.702
-84.16
-169.779
-167.854
Repayment capacity
-127.494
-21.67
-56.056
20.829
-16.644
30.177
13.458
9.538
5.996
Cash flow / Revenue
-1.952%
-10.926%
-4.568%
10.76%
-16.582%
9.7%
32.607%
30.04%
43.715%
Sector positioning
Debt ratio
-135.712024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Good+11 pts over 3 years
In 2024, the debt ratio of PLEIN VENT LOU PAOU (-135.71) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-167.85%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of PLEIN VENT LOU PAOU (-167.8%) 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
6.0 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of PLEIN VENT LOU PAOU (6.00) 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 529.88. 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 24.0x. 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
529.875
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
449.455
371.527
1905.95
2758.135
398.988
508.124
697.981
332.701
529.875
Interest coverage
125.424
973.913
174.063
50.566
-273.434
57.87
37.899
36.345
24.036
Sector positioning
Liquidity ratio
529.882024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-12 pts over 3 years
In 2024, the liquidity ratio of PLEIN VENT LOU PAOU (529.88) 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
24.04x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of PLEIN VENT LOU PAOU (24.0x) 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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. The company must finance 19 days of gap between collections and payments. WCR is negative (-32 days): operations structurally generate cash. Notable WCR improvement over the period (-131%), 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
-132 390 €
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
90 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
71 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
-32 j
WCR and payment terms evolution PLEIN VENT LOU PAOU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
422 160 €
651 145 €
471 506 €
472 348 €
1 113 791 €
1 022 320 €
-508 673 €
-11 071 €
-132 390 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
28
65
29
38
61
42
54
111
90
Supplier payment term (days)
70
63
12
10
82
106
216
96
71
Positioning of PLEIN VENT LOU PAOU in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of PLEIN VENT LOU PAOU is estimated at
1 663 117 €
(range 257 751€ - 6 633 449€).
With an EBITDA of 840 864€, 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
257k€1663k€6633k€
1 663 117 €Range: 257 751€ - 6 633 449€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
840 864 €×2.4x
Estimation2 034 614 €
223 264€ - 7 634 240€
Revenue Multiple30%
1 508 891 €×0.69x
Estimation1 043 912 €
205 517€ - 5 297 472€
Net Income Multiple20%
577 568 €×2.9x
Estimation1 663 187 €
422 322€ - 6 135 440€
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 PLEIN VENT LOU PAOU with other companies in the same sector:
Frequently asked questions about PLEIN VENT LOU PAOU
What is the revenue of PLEIN VENT LOU PAOU ?
The revenue of PLEIN VENT LOU PAOU in 2024 is 1.5 M€.
Is PLEIN VENT LOU PAOU profitable?
Yes, PLEIN VENT LOU PAOU generated a net profit of 578 k€ in 2024.
Where is the headquarters of PLEIN VENT LOU PAOU ?
The headquarters of PLEIN VENT LOU PAOU is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of PLEIN VENT LOU PAOU ?
The tax return of PLEIN VENT LOU PAOU 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 PLEIN VENT LOU PAOU operate?
PLEIN VENT LOU PAOU 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