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 16 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 342 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECHNIQUE SOLAIRE INVEST 16 (SIREN 528597446)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
Revenue
342 034 €
358 957 €
388 658 €
373 759 €
373 247 €
401 096 €
183 344 €
363 985 €
388 617 €
Net income
55 011 €
59 574 €
97 643 €
88 146 €
69 631 €
51 803 €
-301 031 €
24 549 €
50 885 €
EBITDA
282 525 €
293 329 €
315 952 €
310 875 €
297 101 €
328 392 €
149 698 €
297 454 €
323 595 €
Net margin
16.1%
16.6%
25.1%
23.6%
18.7%
12.9%
-164.2%
6.7%
13.1%
Revenue and income statement
In 2024, TECHNIQUE SOLAIRE INVEST 16 achieves revenue of 342 k€. Activity remains stable over the period (CAGR: -1.8%). Slight decline of -5% vs 2023. After deducting consumption (0 €), gross margin stands at 342 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 283 k€, representing 82.6% 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 55 k€, i.e. 16.1% 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
342 034 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
342 034 €
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
282 525 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
103 022 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 011 €
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
82.6%
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 816%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 8.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 68.6% 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
815.853%
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
10.873%
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
68.565%
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
8.029
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
2679.088
2443.827
-2513.844
1918.479
-4487.469
15113.16
2145.749
1225.636
815.853
Financial autonomy
3.565
3.907
-4.074
4.879
-2.27
0.654
4.378
7.497
10.873
Repayment capacity
15.334
16.314
-16.525
13.567
12.464
10.474
8.996
9.011
8.029
Cash flow / Revenue
57.965%
55.374%
-115.518%
57.046%
67.132%
71.608%
71.307%
66.601%
68.565%
Sector positioning
Debt ratio
815.852024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of TECHNIQUE SOLAIRE INVEST 16 (815.85) 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
10.87%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 TECHNIQUE SOLAIRE INVEST 16 (10.9%) 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
8.03 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 16 (8.03) 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 1441.30. 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 11.1x. 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
1441.3
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
958.803
1536.373
921.466
747.053
2728.491
2332.184
672.786
1188.265
1441.3
Interest coverage
26.696
29.283
241.55
24.548
16.634
14.624
12.838
11.861
11.096
Sector positioning
Liquidity ratio
1441.32024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of TECHNIQUE SOLAIRE INVEST 16 (1441.30) 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
11.1x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-7 pts over 3 years
In 2024, the interest coverage of TECHNIQUE SOLAIRE INVEST 16 (11.1x) 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: 97 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. The gap of 64 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 114 days of revenue, i.e. 109 k€ to permanently finance. Notable WCR improvement over the period (-42%), 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
108 579 €
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
97 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
33 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
114 j
WCR and payment terms evolution TECHNIQUE SOLAIRE INVEST 16
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
188 246 €
170 458 €
340 233 €
183 261 €
327 905 €
258 368 €
233 902 €
136 892 €
108 579 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
142
137
214
137
118
95
100
116
97
Supplier payment term (days)
146
66
579
200
16
17
218
42
33
Positioning of TECHNIQUE SOLAIRE INVEST 16 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 16 is estimated at
444 480 €
(range 59 528€ - 1 759 651€).
With an EBITDA of 282 525€, 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
59k€444k€1759k€
444 480 €Range: 59 528€ - 1 759 651€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
282 525 €×2.4x
Estimation683 617 €
75 015€ - 2 565 056€
Revenue Multiple30%
342 034 €×0.69x
Estimation236 633 €
46 586€ - 1 200 826€
Net Income Multiple20%
55 011 €×2.9x
Estimation158 412 €
40 224€ - 584 376€
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 16 with other companies in the same sector:
Frequently asked questions about TECHNIQUE SOLAIRE INVEST 16
What is the revenue of TECHNIQUE SOLAIRE INVEST 16 ?
The revenue of TECHNIQUE SOLAIRE INVEST 16 in 2024 is 342 k€.
Is TECHNIQUE SOLAIRE INVEST 16 profitable?
Yes, TECHNIQUE SOLAIRE INVEST 16 generated a net profit of 55 k€ in 2024.
Where is the headquarters of TECHNIQUE SOLAIRE INVEST 16 ?
The headquarters of TECHNIQUE SOLAIRE INVEST 16 is located in BIARD (86580), in the department Vienne.
Where to find the tax return of TECHNIQUE SOLAIRE INVEST 16 ?
The tax return of TECHNIQUE SOLAIRE INVEST 16 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 16 operate?
TECHNIQUE SOLAIRE INVEST 16 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