Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-02-21 (18 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MONTPELLIER (34080), Herault
SAINT LAURENT SOLAR : revenue, balance sheet and financial ratios
SAINT LAURENT SOLAR is a French company
founded 18 years ago,
specialized in the sector Production d'électricité.
Based in MONTPELLIER (34080),
this company of category ETI
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINT LAURENT SOLAR (SIREN 503288789)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 352 327 €
2 769 667 €
1 941 935 €
2 621 740 €
2 632 120 €
2 732 668 €
2 574 603 €
2 699 287 €
2 609 398 €
Net income
998 987 €
1 295 514 €
658 978 €
1 104 819 €
1 065 502 €
1 038 790 €
897 650 €
968 380 €
835 210 €
EBITDA
1 854 172 €
2 273 131 €
1 465 785 €
2 138 359 €
2 126 508 €
2 233 099 €
2 071 385 €
2 216 560 €
2 122 779 €
Net margin
42.5%
46.8%
33.9%
42.1%
40.5%
38.0%
34.9%
35.9%
32.0%
Revenue and income statement
In 2024, SAINT LAURENT SOLAR achieves revenue of 2.4 M€. Activity remains stable over the period (CAGR: -1.3%). Significant drop of -15% vs 2023. After deducting consumption (-6 k€), gross margin stands at 2.4 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 1.9 M€, representing 78.8% of revenue. Warning negative scissor effect: despite revenue change (-15%), EBITDA varies by -18%, reducing margin by 3.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 999 k€, i.e. 42.5% 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
2 352 327 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 358 554 €
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
1 854 172 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 439 833 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
998 987 €
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
78.8%
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 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 60.8% 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
99.147%
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
39.44%
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
60.766%
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
1.416
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
372.987
350.81
330.371
358.879
283.739
144.79
210.968
141.664
99.147
Financial autonomy
20.617
21.512
22.599
20.974
25.223
38.824
28.468
31.861
39.44
Repayment capacity
4.813
4.288
3.933
3.31
2.905
2.481
2.949
1.51
1.416
Cash flow / Revenue
53.848%
53.998%
54.781%
56.263%
58.763%
59.837%
57.007%
62.419%
60.766%
Sector positioning
Debt ratio
99.152024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of SAINT LAURENT SOLAR (99.15) 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
39.44%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+13 pts over 3 years
In 2024, the financial autonomy of SAINT LAURENT SOLAR (39.4%) 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
1.42 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of SAINT LAURENT SOLAR (1.42) 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 180.26. 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 6.8x. 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
180.263
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
6.815
Liquidity indicators evolution SAINT LAURENT SOLAR
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
925.79
817.658
827.843
556.904
698.222
732.298
236.021
163.841
180.263
Interest coverage
15.537
13.77
13.656
11.264
10.662
9.45
11.61
7.02
6.815
Sector positioning
Liquidity ratio
180.262024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-14 pts over 3 years
In 2024, the liquidity ratio of SAINT LAURENT SOLAR (180.26) 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
6.82x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-10 pts over 3 years
In 2024, the interest coverage of SAINT LAURENT SOLAR (6.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 133 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 59 days of revenue, i.e. 383 k€ to permanently finance. Over 2016-2024, WCR increased by +120%, 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
383 312 €
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
133 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
110 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
9 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
59 j
WCR and payment terms evolution SAINT LAURENT SOLAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
174 099 €
964 860 €
283 824 €
126 331 €
208 727 €
251 871 €
-104 243 €
168 645 €
383 312 €
Inventory turnover (days)
7
7
6
6
6
7
10
6
9
Customer payment term (days)
24
114
20
22
23
29
25
125
133
Supplier payment term (days)
63
67
80
66
75
163
56
118
110
Positioning of SAINT LAURENT SOLAR in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SAINT LAURENT SOLAR is estimated at
3 306 817 €
(range 488 369€ - 13 017 069€).
With an EBITDA of 1 854 172€, 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
488k€3306k€13017k€
3 306 817 €Range: 488 369€ - 13 017 069€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 854 172 €×2.4x
Estimation4 486 486 €
492 315€ - 16 834 105€
Revenue Multiple30%
2 352 327 €×0.69x
Estimation1 627 435 €
320 396€ - 8 258 639€
Net Income Multiple20%
998 987 €×2.9x
Estimation2 876 721 €
730 466€ - 10 612 127€
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 SAINT LAURENT SOLAR with other companies in the same sector:
Frequently asked questions about SAINT LAURENT SOLAR
What is the revenue of SAINT LAURENT SOLAR ?
The revenue of SAINT LAURENT SOLAR in 2024 is 2.4 M€.
Is SAINT LAURENT SOLAR profitable?
Yes, SAINT LAURENT SOLAR generated a net profit of 999 k€ in 2024.
Where is the headquarters of SAINT LAURENT SOLAR ?
The headquarters of SAINT LAURENT SOLAR is located in MONTPELLIER (34080), in the department Herault.
Where to find the tax return of SAINT LAURENT SOLAR ?
The tax return of SAINT LAURENT SOLAR 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 SAINT LAURENT SOLAR operate?
SAINT LAURENT SOLAR 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