Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2017-10-26 (8 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: NANTERRE (92000), Hauts-de-Seine
PV POWER PLANT ASWAN 2 : revenue, balance sheet and financial ratios
PV POWER PLANT ASWAN 2 is a French company
founded 8 years ago,
specialized in the sector Activités des sociétés holding.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 349 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PV POWER PLANT ASWAN 2 (SIREN 833195506)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
348 967 €
272 213 €
N/C
N/C
N/C
N/C
476 671 €
Net income
-153 174 €
388 535 €
-417 488 €
689 749 €
103 472 €
-167 243 €
280 347 €
EBITDA
331 447 €
261 501 €
-2 776 €
-2 211 €
-2 536 €
-5 014 €
466 164 €
Net margin
-43.9%
142.7%
N/C
N/C
N/C
N/C
58.8%
Revenue and income statement
In 2024, PV POWER PLANT ASWAN 2 achieves revenue of 349 k€. Revenue is declining over the period 2018-2024 (CAGR: -5.1%). Vs 2023, growth of +28% (272 k€ -> 349 k€). After deducting consumption (0 €), gross margin stands at 349 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 331 k€, representing 95.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -153 k€ (-43.9% 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
348 967 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
348 967 €
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
331 447 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
331 448 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-153 174 €
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
95.0%
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 230%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 19.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 25.1% 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
229.677%
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
9.412%
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
25.064%
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
19.235
Solvency indicators evolution PV POWER PLANT ASWAN 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
196.924
3940.196
2569.16
593.405
42.965
263.349
229.677
Financial autonomy
6.793
1.573
2.342
10.096
6.97
12.683
9.412
Repayment capacity
1.638
-39.289
10.112
26.776
1.357
2.87
19.235
Cash flow / Revenue
72.08%
None%
None%
None%
None%
298.531%
25.064%
Sector positioning
Debt ratio
229.682024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+14 pts over 3 years
In 2024, the debt ratio of PV POWER PLANT ASWAN 2 (229.68) 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
9.41%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of PV POWER PLANT ASWAN 2 (9.4%) 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
19.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+15 pts over 3 years
In 2024, the repayment capacity of PV POWER PLANT ASWAN 2 (19.23) 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 91.68. 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 467.5x. 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
91.684
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
467.481
Liquidity indicators evolution PV POWER PLANT ASWAN 2
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
117.274
280.288
346.666
339.896
42.469
81.341
91.684
Interest coverage
16.395
-4046.051
-22710.726
-7840.932
-32822.731
256.497
467.481
Sector positioning
Liquidity ratio
91.682024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of PV POWER PLANT ASWAN 2 (91.68) 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
467.48x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of PV POWER PLANT ASWAN 2 (467.5x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 214 days. Excellent situation: suppliers finance 214 days of the operating cycle (retail model). WCR is negative (-262 days): operations structurally generate cash. Notable WCR improvement over the period (-146%), 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
-254 188 €
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
0 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
214 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
-262 j
WCR and payment terms evolution PV POWER PLANT ASWAN 2
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
554 559 €
0 €
0 €
0 €
0 €
-507 767 €
-254 188 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
295
229
478
549
610
354
214
Positioning of PV POWER PLANT ASWAN 2 in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of PV POWER PLANT ASWAN 2 is estimated at
1 078 815 €
(range 217 508€ - 1 817 933€).
With an EBITDA of 331 447€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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
54 tx
217k€1078k€1817k€
1 078 815 €Range: 217 508€ - 1 817 933€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
331 447 €×4.8x
Estimation1 602 828 €
271 319€ - 2 762 140€
Revenue Multiple30%
348 967 €×0.59x
Estimation205 462 €
127 823€ - 244 255€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare PV POWER PLANT ASWAN 2 with other companies in the same sector:
Frequently asked questions about PV POWER PLANT ASWAN 2
What is the revenue of PV POWER PLANT ASWAN 2 ?
The revenue of PV POWER PLANT ASWAN 2 in 2024 is 349 k€.
Is PV POWER PLANT ASWAN 2 profitable?
PV POWER PLANT ASWAN 2 recorded a net loss in 2024.
Where is the headquarters of PV POWER PLANT ASWAN 2 ?
The headquarters of PV POWER PLANT ASWAN 2 is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of PV POWER PLANT ASWAN 2 ?
The tax return of PV POWER PLANT ASWAN 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 PV POWER PLANT ASWAN 2 operate?
PV POWER PLANT ASWAN 2 operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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