Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2010-08-05 (15 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BIARD (86580), Vienne
TECHNIQUE SOLAIRE INVEST 9 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 406 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECHNIQUE SOLAIRE INVEST 9 (SIREN 524512340)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
405 733 €
200 558 €
200 709 €
209 544 €
199 422 €
92 925 €
212 645 €
147 757 €
N/C
N/C
Net income
-173 012 €
-64 021 €
-19 011 €
-200 597 €
-53 977 €
-41 011 €
-58 936 €
-118 202 €
-28 963 €
-11 883 €
EBITDA
338 190 €
139 833 €
154 543 €
156 053 €
132 205 €
59 247 €
154 327 €
83 586 €
-16 204 €
-10 462 €
Net margin
-42.6%
-31.9%
-9.5%
-95.7%
-27.1%
-44.1%
-27.7%
-80.0%
N/C
N/C
Revenue and income statement
In 2024, TECHNIQUE SOLAIRE INVEST 9 achieves revenue of 406 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.3%. Vs 2023, growth of +102% (201 k€ -> 406 k€). After deducting consumption (0 €), gross margin stands at 406 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 338 k€, representing 83.4% of revenue. Positive scissor effect: EBITDA margin improves by +13.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -173 k€ (-42.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
405 733 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
405 733 €
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
338 190 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-79 869 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-173 012 €
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
83.4%
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 -1108%. 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 -10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 23.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 60.4% 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
-1108.116%
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
-9.664%
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
60.396%
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
23.124
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
2019
2020
2021
2022
2023
2024
Debt ratio
461.833
898.872
2073.172
4772.67
-251316.31
-3285.149
-736.032
-1452.457
-1622.751
-1108.116
Financial autonomy
16.784
9.479
4.497
1.958
-0.038
-3.061
-15.689
-5.535
-6.565
-9.664
Repayment capacity
-95.749
-67.47
57.158
18.642
54.447
19.907
-28.963
36.827
110.13
23.124
Cash flow / Revenue
None%
None%
24.351%
48.476%
37.155%
45.286%
-30.964%
53.907%
24.859%
60.396%
Sector positioning
Debt ratio
-1108.122024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of TECHNIQUE SOLAIRE INVEST 9 (-1108.12) 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
-9.66%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of TECHNIQUE SOLAIRE INVEST 9 (-9.7%) 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
23.12 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 9 (23.12) 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 132.04. 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 31.4x. 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
132.039
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
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
290.314
154.248
284.372
164.874
171.194
244.515
2494.878
38.688
2667.153
132.039
Interest coverage
-12.235
-94.754
57.092
33.287
41.724
35.813
150.032
31.274
68.321
31.392
Sector positioning
Liquidity ratio
132.042024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average+10 pts over 3 years
In 2024, the liquidity ratio of TECHNIQUE SOLAIRE INVEST 9 (132.04) 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
31.39x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent
In 2024, the interest coverage of TECHNIQUE SOLAIRE INVEST 9 (31.4x) 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: 97 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 773 days. Excellent situation: suppliers finance 676 days of the operating cycle (retail model). Overall, WCR represents 148 days of revenue, i.e. 166 k€ to permanently finance.
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
166 249 €
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
773 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
148 j
WCR and payment terms evolution TECHNIQUE SOLAIRE INVEST 9
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
56 994 €
48 857 €
2 785 €
1 210 €
26 943 €
388 400 €
20 066 €
166 249 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
107
73
49
22
21
22
21
97
Supplier payment term (days)
2529
2265
229
492
606
107
11
11645
10
773
Positioning of TECHNIQUE SOLAIRE INVEST 9 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 9 is estimated at
616 706 €
(range 76 845€ - 2 453 199€).
With an EBITDA of 338 190€, 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
76k€616k€2453k€
616 706 €Range: 76 845€ - 2 453 199€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
338 190 €×2.4x
Estimation818 308 €
89 795€ - 3 070 441€
Revenue Multiple30%
405 733 €×0.69x
Estimation280 702 €
55 262€ - 1 424 463€
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 9 with other companies in the same sector:
Frequently asked questions about TECHNIQUE SOLAIRE INVEST 9
What is the revenue of TECHNIQUE SOLAIRE INVEST 9 ?
The revenue of TECHNIQUE SOLAIRE INVEST 9 in 2024 is 406 k€.
Is TECHNIQUE SOLAIRE INVEST 9 profitable?
TECHNIQUE SOLAIRE INVEST 9 recorded a net loss in 2024.
Where is the headquarters of TECHNIQUE SOLAIRE INVEST 9 ?
The headquarters of TECHNIQUE SOLAIRE INVEST 9 is located in BIARD (86580), in the department Vienne.
Where to find the tax return of TECHNIQUE SOLAIRE INVEST 9 ?
The tax return of TECHNIQUE SOLAIRE INVEST 9 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 9 operate?
TECHNIQUE SOLAIRE INVEST 9 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