Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-07-18 (8 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LA ROCHE-SUR-YON (85000), Vendee
VE-PV SOL SAINTE ANNE : revenue, balance sheet and financial ratios
VE-PV SOL SAINTE ANNE is a French company
founded 8 years ago,
specialized in the sector Production d'électricité.
Based in LA ROCHE-SUR-YON (85000),
this company of category PME
shows in 2024 a revenue of 261 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VE-PV SOL SAINTE ANNE (SIREN 831152491)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
260 761 €
309 068 €
258 312 €
600 €
1 260 €
N/C
N/C
Net income
-13 413 €
18 597 €
76 266 €
-9 511 €
-7 201 €
-6 949 €
-5 021 €
EBITDA
182 394 €
228 271 €
238 587 €
-6 628 €
-6 910 €
-6 917 €
-4 750 €
Net margin
-5.1%
6.0%
29.5%
-1585.2%
-571.5%
N/C
N/C
Revenue and income statement
In 2024, VE-PV SOL SAINTE ANNE achieves revenue of 261 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +279.3%. Significant drop of -16% vs 2023. After deducting consumption (0 €), gross margin stands at 261 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 182 k€, representing 69.9% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -20%, reducing margin by 3.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -13 k€ (-5.1% 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
260 761 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
260 761 €
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
182 394 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 703 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 413 €
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
69.9%
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 7800%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 18.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 59.9% 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
7800.244%
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
1.22%
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
59.932%
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
18.851
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 VE-PV SOL SAINTE ANNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-8442.857
-62.023
-377.327
-2535.031
6941.783
4324.778
7800.244
Financial autonomy
-0.143
-46.775
-23.941
-1.239
1.148
2.194
1.22
Repayment capacity
-0.353
-0.622
-7.425
-63.121
19.816
16.349
18.851
Cash flow / Revenue
None%
None%
-571.508%
-1585.167%
71.313%
60.922%
59.932%
Sector positioning
Debt ratio
7800.242024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of VE-PV SOL SAINTE ANNE (7800.24) 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
1.22%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+14 pts over 3 years
In 2024, the financial autonomy of VE-PV SOL SAINTE ANNE (1.2%) 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
18.85 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of VE-PV SOL SAINTE ANNE (18.85) 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 111.39. 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 14.3x. 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
111.39
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
14.318
Liquidity indicators evolution VE-PV SOL SAINTE ANNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
44.505
25.205
70.809
2.955
144.602
108.369
111.39
Interest coverage
-0.716
-0.463
-4.226
-43.512
16.144
14.648
14.318
Sector positioning
Liquidity ratio
111.392024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-11 pts over 3 years
In 2024, the liquidity ratio of VE-PV SOL SAINTE ANNE (111.39) 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
14.32x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-6 pts over 3 years
In 2024, the interest coverage of VE-PV SOL SAINTE ANNE (14.3x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 190 days. Excellent situation: suppliers finance 135 days of the operating cycle (retail model). Overall, WCR represents 15 days of revenue, i.e. 11 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
11 035 €
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
55 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
190 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
15 j
WCR and payment terms evolution VE-PV SOL SAINTE ANNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
2 689 €
-1 288 402 €
198 099 €
-142 €
11 035 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
360
827
945
27
55
Supplier payment term (days)
411
363
373
385
120
151
190
Positioning of VE-PV SOL SAINTE ANNE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of VE-PV SOL SAINTE ANNE is estimated at
343 485 €
(range 43 586€ - 1 378 285€).
With an EBITDA of 182 394€, 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
43k€343k€1378k€
343 485 €Range: 43 586€ - 1 378 285€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
182 394 €×2.4x
Estimation441 333 €
48 429€ - 1 655 963€
Revenue Multiple30%
260 761 €×0.69x
Estimation180 405 €
35 517€ - 915 490€
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 VE-PV SOL SAINTE ANNE with other companies in the same sector:
Frequently asked questions about VE-PV SOL SAINTE ANNE
What is the revenue of VE-PV SOL SAINTE ANNE ?
The revenue of VE-PV SOL SAINTE ANNE in 2024 is 261 k€.
Is VE-PV SOL SAINTE ANNE profitable?
VE-PV SOL SAINTE ANNE recorded a net loss in 2024.
Where is the headquarters of VE-PV SOL SAINTE ANNE ?
The headquarters of VE-PV SOL SAINTE ANNE is located in LA ROCHE-SUR-YON (85000), in the department Vendee.
Where to find the tax return of VE-PV SOL SAINTE ANNE ?
The tax return of VE-PV SOL SAINTE ANNE 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 VE-PV SOL SAINTE ANNE operate?
VE-PV SOL SAINTE ANNE 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