Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2008-05-29 (17 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COURBEVOIE (92400), Hauts-de-Seine
TOTALENERGIES SOLAR INTL : revenue, balance sheet and financial ratios
TOTALENERGIES SOLAR INTL is a French company
founded 17 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 190 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOTALENERGIES SOLAR INTL (SIREN 505028118)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
190 000 €
786 645 €
N/C
257 995 €
1 404 648 €
N/C
N/C
N/C
674 511 €
Net income
3 180 269 €
-27 277 763 €
337 295 000 €
428 457 600 €
473 448 709 €
-214 081 033 €
-117 792 330 €
-464 138 144 €
-52 303 176 €
EBITDA
1 847 656 €
37 045 €
413 395 €
-2 532 277 €
-4 891 406 €
-7 201 869 €
-9 889 518 €
-7 302 112 €
-9 227 154 €
Net margin
1673.8%
-3467.6%
N/C
166072.1%
33705.9%
N/C
N/C
N/C
-7754.2%
Revenue and income statement
In 2024, TOTALENERGIES SOLAR INTL achieves revenue of 190 k€. Revenue is declining over the period 2016-2024 (CAGR: -14.6%). Significant drop of -76% vs 2023. After deducting consumption (0 €), gross margin stands at 190 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 1.8 M€, representing 972.5% of revenue. Positive scissor effect: EBITDA margin improves by +967.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.2 M€, i.e. 1673.8% 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
190 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
190 000 €
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
1 847 656 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 690 120 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 180 269 €
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
972.5%
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 100%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15652.1% 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
0.024%
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
99.945%
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
15652.109%
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
0.007
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TOTALENERGIES SOLAR INTL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
48.858
73.547
60.103
111.621
33.089
8.959
6.897
0.001
0.024
Financial autonomy
63.026
55.323
59.544
43.594
73.328
91.278
92.753
99.62
99.945
Repayment capacity
-51.564
22.638
77.192
-7.359
1.271
9.421
-16.192
0.0
0.007
Cash flow / Revenue
-1307.138%
None%
None%
None%
14237.303%
4409.937%
None%
3743.823%
15652.109%
Sector positioning
Debt ratio
0.022024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Excellent-7 pts over 3 years
In 2024, the debt ratio of TOTALENERGIES SOLAR INTL (0.02) 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
99.94%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Excellent
In 2024, the financial autonomy of TOTALENERGIES SOLAR INTL (99.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Good
In 2024, the repayment capacity of TOTALENERGIES SOLAR INTL (0.01) 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 328649.29. 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 1504.0x. 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
328649.295
Interest coverage (2024)
?
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
1504.006
Liquidity indicators evolution TOTALENERGIES SOLAR INTL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
36.923
287.793
111.165
14.458
1634.342
42.976
14708.774
40411.624
328649.295
Interest coverage
-733.006
-6599.032
-1569.862
-3059.613
-274.773
-1983.727
2886.27
233552.431
1504.006
Sector positioning
Liquidity ratio
328649.292024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Excellent
In 2024, the liquidity ratio of TOTALENERGIES SOLAR INTL (328649.29) 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
1504.01x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Excellent
In 2024, the interest coverage of TOTALENERGIES SOLAR INTL (1504.0x) 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. Overall, WCR represents 1685092 days of revenue, i.e. 889.4 M€ to permanently finance. Over 2016-2024, WCR increased by +60324%, requiring additional financing.
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
889 354 008 €
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
0 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
-5 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
1685092 j
WCR and payment terms evolution TOTALENERGIES SOLAR INTL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 471 864 €
0 €
0 €
0 €
161 855 974 €
2 568 405 €
0 €
862 650 443 €
889 354 008 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
359
379
0
124
0
Supplier payment term (days)
158
287
277
406
455
643
-3364
854
-5
Positioning of TOTALENERGIES SOLAR INTL in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of TOTALENERGIES SOLAR INTL is estimated at
10 717 140 €
(range 2 886 897€ - 24 016 963€).
With an EBITDA of 1 847 656€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(conservative valuation).
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.
Estimated enterprise value2024
103 transactions
2886k€10717k€24016k€
10 717 140 €Range: 2 886 897€ - 24 016 963€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 847 656 €×5.0x
Estimation9 296 137 €
1 600 266€ - 15 378 679€
Revenue Multiple30%
190 000 €×0.38x
Estimation71 747 €
34 197€ - 144 905€
Net Income Multiple20%
3 180 269 €×9.5x
Estimation30 237 741 €
10 382 530€ - 81 420 762€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare TOTALENERGIES SOLAR INTL with other companies in the same sector:
Frequently asked questions about TOTALENERGIES SOLAR INTL
What is the revenue of TOTALENERGIES SOLAR INTL ?
The revenue of TOTALENERGIES SOLAR INTL in 2024 is 190 k€.
Is TOTALENERGIES SOLAR INTL profitable?
Yes, TOTALENERGIES SOLAR INTL generated a net profit of 3.2 M€ in 2024.
Where is the headquarters of TOTALENERGIES SOLAR INTL ?
The headquarters of TOTALENERGIES SOLAR INTL is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of TOTALENERGIES SOLAR INTL ?
The tax return of TOTALENERGIES SOLAR INTL 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 TOTALENERGIES SOLAR INTL operate?
TOTALENERGIES SOLAR INTL operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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