Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-22 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: NEULLES (17500), Charente-Maritime
SOLAR TREFLE : revenue, balance sheet and financial ratios
SOLAR TREFLE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in NEULLES (17500),
this company of category PME
shows in 2023 a revenue of 12 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOLAR TREFLE (SIREN 517864443)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
12 425 €
11 641 €
11 486 €
9 996 €
11 523 €
10 795 €
11 576 €
11 531 €
10 389 €
Net income
6 546 €
5 715 €
5 132 €
3 008 €
5 033 €
2 843 €
3 435 €
2 880 €
1 166 €
EBITDA
10 416 €
9 771 €
9 515 €
8 236 €
10 025 €
9 270 €
10 141 €
9 834 €
8 508 €
Net margin
52.7%
49.1%
44.7%
30.1%
43.7%
26.3%
29.7%
25.0%
11.2%
Revenue and income statement
In 2023, SOLAR TREFLE achieves revenue of 12 k€. Revenue is growing positively over 9 years (CAGR: +2.3%). Vs 2022: +7%. After deducting consumption (0 €), gross margin stands at 12 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 10 k€, representing 83.8% of 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 7 k€, i.e. 52.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 425 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 425 €
EBITDA (2023)
?
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
10 416 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 550 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 546 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
83.8%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 83.8% 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 (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
0.0%
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
0.0%
Cash flow / Revenue (2023)
?
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
83.799%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
853.974
719.558
574.729
549.563
372.705
270.393
298.486
243.558
0.0
Financial autonomy
88.594
87.706
85.092
84.529
77.906
50.998
74.324
70.289
0.0
Repayment capacity
10.995
7.57
6.032
5.322
3.671
3.348
1.443
0.274
0.0
Cash flow / Revenue
59.919%
69.075%
73.575%
73.423%
77.402%
68.747%
78.33%
82.304%
83.799%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good-25 pts over 3 years
In 2023, the debt ratio of SOLAR TREFLE (0.00) 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
0.0%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average-38 pts over 3 years
In 2023, the financial autonomy of SOLAR TREFLE (0.0%) 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
0.0 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Good-5 pts over 3 years
In 2023, the repayment capacity of SOLAR TREFLE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 33.69. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
33.691
Interest coverage (2023)
?
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
0.077
Liquidity indicators evolution SOLAR TREFLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1927.729
16584.722
13946.774
204.167
99.508
45.679
40.15
30.741
33.691
Interest coverage
26.834
19.128
15.985
14.563
11.062
9.774
5.465
1.975
0.077
Sector positioning
Liquidity ratio
33.692023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Watch
In 2023, the liquidity ratio of SOLAR TREFLE (33.69) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.08x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Average-9 pts over 3 years
In 2023, the interest coverage of SOLAR TREFLE (0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 140 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 118 days. The company must finance 22 days of gap between collections and payments. WCR is negative (-494 days): operations structurally generate cash. Notable WCR improvement over the period (-218%), freeing up cash.
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
-17 039 €
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
140 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
118 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 in days of revenue (2023)
?
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
-494 j
WCR and payment terms evolution SOLAR TREFLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
14 478 €
10 757 €
7 337 €
2 385 €
-1 174 €
-9 509 €
-13 348 €
-19 225 €
-17 039 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
142
150
171
193
136
118
169
145
140
Supplier payment term (days)
130
13
15
11
138
11
65
70
118
Positioning of SOLAR TREFLE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SOLAR TREFLE is estimated at
18 950 €
(range 2 847€ - 74 277€).
With an EBITDA of 10 416€, 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 value2023
85 tx
2k€18k€74k€
18 950 €Range: 2 847€ - 74 277€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 416 €×2.4x
Estimation25 203 €
2 766€ - 94 567€
Revenue Multiple30%
12 425 €×0.69x
Estimation8 596 €
1 692€ - 43 622€
Net Income Multiple20%
6 546 €×2.9x
Estimation18 850 €
4 786€ - 69 537€
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 SOLAR TREFLE with other companies in the same sector:
Yes, SOLAR TREFLE generated a net profit of 7 k€ in 2023.
Where is the headquarters of SOLAR TREFLE ?
The headquarters of SOLAR TREFLE is located in NEULLES (17500), in the department Charente-Maritime.
Where to find the tax return of SOLAR TREFLE ?
The tax return of SOLAR TREFLE 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 SOLAR TREFLE operate?
SOLAR TREFLE 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