Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2013-04-12 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LA ROCHELLE (17000), Charente-Maritime
SAS EOL LES NOUILLERS : revenue, balance sheet and financial ratios
SAS EOL LES NOUILLERS is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in LA ROCHELLE (17000),
this company of category ETI
shows in 2021 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS EOL LES NOUILLERS (SIREN 792404386)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 562 382 €
1 629 366 €
1 433 772 €
1 549 709 €
1 282 603 €
1 258 160 €
Net income
69 894 €
-148 455 €
-81 957 €
-59 153 €
-196 656 €
-71 351 €
-335 971 €
-355 013 €
EBITDA
N/C
N/C
1 150 360 €
1 206 792 €
1 072 588 €
1 230 056 €
974 840 €
982 406 €
Net margin
N/C
N/C
-5.2%
-3.6%
-13.7%
-4.6%
-26.2%
-28.2%
Revenue and income statement
In 2023, SAS EOL LES NOUILLERS generates positive net income of 70 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 894 €
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 -753%. 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 -15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-752.564%
Financial autonomy (2023)
?
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
-14.702%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS EOL LES NOUILLERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-7539.206
-2252.123
-1926.593
-1357.424
-1196.818
-1021.131
-800.241
-752.564
Financial autonomy
-1.29
-4.393
-5.231
-7.583
-8.576
-10.517
-13.771
-14.702
Repayment capacity
26.061
23.937
14.894
17.559
13.24
12.827
None
None
Cash flow / Revenue
35.241%
35.888%
46.791%
40.83%
45.291%
45.773%
None%
None%
Sector positioning
Debt ratio
-752.562023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Excellent
In 2023, the debt ratio of SAS EOL LES NOUILLERS (-752.56) 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
-14.7%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of SAS EOL LES NOUILLERS (-14.7%) 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
12.83 years2021
2021
Q1: -1.97 years
Med: 0.0 years
Q3: 6.86 years
Average
In 2021, the repayment capacity of SAS EOL LES NOUILLERS (12.83) 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 4491.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
4491.238
Liquidity indicators evolution SAS EOL LES NOUILLERS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
143.142
101.8
352.534
395.792
379.41
7712.815
4946.302
4491.238
Interest coverage
55.671
52.782
41.049
45.421
38.849
37.832
None
None
Sector positioning
Liquidity ratio
4491.242023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Excellent
In 2023, the liquidity ratio of SAS EOL LES NOUILLERS (4491.24) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
37.83x2021
2021
Q1: -0.45x
Med: 0.73x
Q3: 15.31x
Excellent
In 2021, the interest coverage of SAS EOL LES NOUILLERS (37.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model).
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
88 j
Inventory turnover (2023)
?
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 and payment terms evolution SAS EOL LES NOUILLERS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-28 812 €
69 479 €
-16 752 €
6 667 €
-83 717 €
232 607 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
23
67
36
36
36
42
0
0
Supplier payment term (days)
38
88
19
13
13
11
0
88
Positioning of SAS EOL LES NOUILLERS in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SAS EOL LES NOUILLERS is estimated at
201 269 €
(range 51 106€ - 742 476€).
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 value2023
85 tx
51k€201k€742k€
201 269 €Range: 51 106€ - 742 476€
NAF 5 all-time
Valuation method used
Net Income Multiple
69 894 €
×
2.9x
=201 269 €
Range: 51 107€ - 742 476€
Only this financial indicator is available for this company.
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 SAS EOL LES NOUILLERS with other companies in the same sector:
Frequently asked questions about SAS EOL LES NOUILLERS
What is the revenue of SAS EOL LES NOUILLERS ?
The revenue of SAS EOL LES NOUILLERS in 2021 is 1.6 M€.
Is SAS EOL LES NOUILLERS profitable?
Yes, SAS EOL LES NOUILLERS generated a net profit of 70 k€ in 2023.
Where is the headquarters of SAS EOL LES NOUILLERS ?
The headquarters of SAS EOL LES NOUILLERS is located in LA ROCHELLE (17000), in the department Charente-Maritime.
Where to find the tax return of SAS EOL LES NOUILLERS ?
The tax return of SAS EOL LES NOUILLERS 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 SAS EOL LES NOUILLERS operate?
SAS EOL LES NOUILLERS 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