Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2010-11-22 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BIARD (86580), Vienne
TECHNIQUE SOLAIRE INVEST 14 is a French company
founded 15 years ago,
specialized in the sector Production d'électricité.
Based in BIARD (86580),
this company of category ETI
shows in 2024 a revenue of 439 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECHNIQUE SOLAIRE INVEST 14 (SIREN 528585029)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
Revenue
438 940 €
457 690 €
511 345 €
483 355 €
469 812 €
508 094 €
226 232 €
460 921 €
491 110 €
Net income
89 633 €
100 063 €
169 297 €
126 630 €
103 258 €
80 836 €
-361 823 €
49 461 €
66 017 €
EBITDA
368 352 €
388 366 €
430 337 €
393 438 €
374 574 €
418 859 €
178 996 €
383 082 €
408 786 €
Net margin
20.4%
21.9%
33.1%
26.2%
22.0%
15.9%
-159.9%
10.7%
13.4%
Revenue and income statement
In 2024, TECHNIQUE SOLAIRE INVEST 14 achieves revenue of 439 k€. Activity remains stable over the period (CAGR: -1.6%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 439 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 368 k€, representing 83.9% 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 90 k€, i.e. 20.4% 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
438 940 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
438 940 €
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
368 352 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
153 227 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
89 633 €
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
83.9%
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 502%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 69.4% 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
501.615%
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
16.524%
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
69.43%
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
6.878
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
2017
2018
2019
2019
2020
2021
2022
2023
2024
Debt ratio
2605.397
2475.006
-2485.569
1959.171
-5445.883
5651.005
1248.238
747.476
501.615
Financial autonomy
3.669
3.859
-4.102
4.802
-1.86
1.734
7.295
11.739
16.524
Repayment capacity
15.151
15.087
-16.676
12.761
11.524
9.739
7.41
7.785
6.878
Cash flow / Revenue
56.112%
56.756%
-112.655%
57.663%
68.125%
70.703%
75.177%
68.863%
69.43%
Sector positioning
Debt ratio
501.622024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of TECHNIQUE SOLAIRE INVEST 14 (501.62) 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
16.52%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+11 pts over 3 years
In 2024, the financial autonomy of TECHNIQUE SOLAIRE INVEST 14 (16.5%) 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
6.88 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of TECHNIQUE SOLAIRE INVEST 14 (6.88) 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 936.71. 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 9.7x. 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
936.706
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
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
1290.503
1484.196
783.324
1001.042
1946.593
4139.139
596.399
1326.573
936.706
Interest coverage
26.779
26.881
242.449
22.809
15.768
13.733
11.165
10.339
9.665
Sector positioning
Liquidity ratio
936.712024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+7 pts over 3 years
In 2024, the liquidity ratio of TECHNIQUE SOLAIRE INVEST 14 (936.71) 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
9.66x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-6 pts over 3 years
In 2024, the interest coverage of TECHNIQUE SOLAIRE INVEST 14 (9.7x) 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: 81 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The gap of 41 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 94 days of revenue, i.e. 114 k€ to permanently finance. Notable WCR improvement over the period (-44%), 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
114 155 €
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
81 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
40 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
94 j
WCR and payment terms evolution TECHNIQUE SOLAIRE INVEST 14
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
205 397 €
214 443 €
350 533 €
218 333 €
318 439 €
279 220 €
231 021 €
125 050 €
114 155 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
123
136
191
135
81
82
95
84
81
Supplier payment term (days)
96
65
476
104
8
6
219
37
40
Positioning of TECHNIQUE SOLAIRE INVEST 14 in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of TECHNIQUE SOLAIRE INVEST 14 is estimated at
588 370 €
(range 79 945€ - 2 324 888€).
With an EBITDA of 368 352€, 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
79k€588k€2324k€
588 370 €Range: 79 945€ - 2 324 888€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
368 352 €×2.4x
Estimation891 291 €
97 804€ - 3 344 283€
Revenue Multiple30%
438 940 €×0.69x
Estimation303 676 €
59 785€ - 1 541 047€
Net Income Multiple20%
89 633 €×2.9x
Estimation258 111 €
65 540€ - 952 161€
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 TECHNIQUE SOLAIRE INVEST 14 with other companies in the same sector:
Frequently asked questions about TECHNIQUE SOLAIRE INVEST 14
What is the revenue of TECHNIQUE SOLAIRE INVEST 14 ?
The revenue of TECHNIQUE SOLAIRE INVEST 14 in 2024 is 439 k€.
Is TECHNIQUE SOLAIRE INVEST 14 profitable?
Yes, TECHNIQUE SOLAIRE INVEST 14 generated a net profit of 90 k€ in 2024.
Where is the headquarters of TECHNIQUE SOLAIRE INVEST 14 ?
The headquarters of TECHNIQUE SOLAIRE INVEST 14 is located in BIARD (86580), in the department Vienne.
Where to find the tax return of TECHNIQUE SOLAIRE INVEST 14 ?
The tax return of TECHNIQUE SOLAIRE INVEST 14 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 TECHNIQUE SOLAIRE INVEST 14 operate?
TECHNIQUE SOLAIRE INVEST 14 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