Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-07-01 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: POITIERS (86000), Vienne
VIENNE PHOTOVOLTAIQUE : revenue, balance sheet and financial ratios
VIENNE PHOTOVOLTAIQUE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in POITIERS (86000),
this company of category GE
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VIENNE PHOTOVOLTAIQUE (SIREN 514000678)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 759 924 €
1 863 358 €
1 746 355 €
1 749 965 €
1 756 356 €
1 725 908 €
1 673 892 €
1 618 691 €
Net income
608 808 €
735 272 €
599 506 €
558 017 €
524 840 €
508 079 €
419 879 €
352 854 €
EBITDA
1 465 246 €
1 587 494 €
1 498 525 €
1 508 596 €
1 501 135 €
1 496 189 €
1 447 621 €
1 376 226 €
Net margin
34.6%
39.5%
34.3%
31.9%
29.9%
29.4%
25.1%
21.8%
Revenue and income statement
In 2024, VIENNE PHOTOVOLTAIQUE achieves revenue of 1.8 M€. Revenue is growing positively over 8 years (CAGR: +1.1%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 1.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 83.3% 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 609 k€, i.e. 34.6% 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
1 759 924 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 759 924 €
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
1 465 246 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
984 837 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
608 808 €
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
83.3%
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 184%. 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 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 61.7% 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
184.34%
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
34.425%
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
61.685%
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
2.784
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
2020
2021
2023
2024
Debt ratio
539.392
481.016
416.058
377.707
336.337
293.408
204.995
184.34
Financial autonomy
15.404
16.935
19.134
20.49
22.562
24.85
31.586
34.425
Repayment capacity
7.872
6.865
5.852
5.319
4.79
4.262
2.986
2.784
Cash flow / Revenue
57.069%
59.191%
62.518%
62.19%
63.071%
63.739%
65.017%
61.685%
Sector positioning
Debt ratio
184.342024
2021
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of VIENNE PHOTOVOLTAIQUE (184.34) 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
34.42%2024
2021
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+13 pts over 3 years
In 2024, the financial autonomy of VIENNE PHOTOVOLTAIQUE (34.4%) 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
2.78 years2024
2021
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of VIENNE PHOTOVOLTAIQUE (2.78) 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 1831.41. 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 9.3x. 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
1831.408
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
2020
2021
2023
2024
Liquidity ratio
1235.15
1342.738
1968.453
1324.718
1952.533
1495.045
1068.469
1831.408
Interest coverage
19.309
17.219
15.522
14.291
13.0
11.811
9.753
9.329
Sector positioning
Liquidity ratio
1831.412024
2021
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent
In 2024, the liquidity ratio of VIENNE PHOTOVOLTAIQUE (1831.41) 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
9.33x2024
2021
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good-7 pts over 3 years
In 2024, the interest coverage of VIENNE PHOTOVOLTAIQUE (9.3x) 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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. The company must finance 8 days of gap between collections and payments. Overall, WCR represents 211 days of revenue, i.e. 1.0 M€ to permanently finance. Over 2016-2024, WCR increased by +104%, 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
1 033 005 €
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
118 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
110 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
211 j
WCR and payment terms evolution VIENNE PHOTOVOLTAIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
507 363 €
446 059 €
481 011 €
436 507 €
1 345 093 €
825 572 €
869 629 €
1 033 005 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
79
71
76
66
68
66
71
118
Supplier payment term (days)
173
193
139
182
121
147
128
110
Positioning of VIENNE PHOTOVOLTAIQUE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of VIENNE PHOTOVOLTAIQUE is estimated at
2 488 611 €
(range 355 469€ - 9 798 617€).
With an EBITDA of 1 465 246€, 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
355k€2488k€9798k€
2 488 611 €Range: 355 469€ - 9 798 617€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 465 246 €×2.4x
Estimation3 545 413 €
389 049€ - 13 303 030€
Revenue Multiple30%
1 759 924 €×0.69x
Estimation1 217 587 €
239 708€ - 6 178 808€
Net Income Multiple20%
608 808 €×2.9x
Estimation1 753 147 €
445 164€ - 6 467 299€
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 VIENNE PHOTOVOLTAIQUE with other companies in the same sector:
Frequently asked questions about VIENNE PHOTOVOLTAIQUE
What is the revenue of VIENNE PHOTOVOLTAIQUE ?
The revenue of VIENNE PHOTOVOLTAIQUE in 2024 is 1.8 M€.
Is VIENNE PHOTOVOLTAIQUE profitable?
Yes, VIENNE PHOTOVOLTAIQUE generated a net profit of 609 k€ in 2024.
Where is the headquarters of VIENNE PHOTOVOLTAIQUE ?
The headquarters of VIENNE PHOTOVOLTAIQUE is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of VIENNE PHOTOVOLTAIQUE ?
The tax return of VIENNE PHOTOVOLTAIQUE 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 VIENNE PHOTOVOLTAIQUE operate?
VIENNE PHOTOVOLTAIQUE 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