Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-04-15 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: ARRAS (62000), Pas-de-Calais
WPD II POITOU CHARENTES : revenue, balance sheet and financial ratios
WPD II POITOU CHARENTES is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in ARRAS (62000),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WPD II POITOU CHARENTES (SIREN 792814899)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 602 397 €
3 170 773 €
3 049 508 €
2 886 877 €
3 084 525 €
2 896 048 €
2 595 533 €
251 970 €
N/C
Net income
-86 288 €
1 537 659 €
-26 634 €
627 206 €
620 726 €
450 947 €
80 281 €
-482 092 €
-38 532 €
EBITDA
878 106 €
2 250 048 €
2 054 625 €
2 155 737 €
2 315 492 €
2 077 832 €
1 901 182 €
-150 409 €
-5 839 €
Net margin
-5.4%
48.5%
-0.9%
21.7%
20.1%
15.6%
3.1%
-191.3%
N/C
Revenue and income statement
In 2024, WPD II POITOU CHARENTES achieves revenue of 1.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +30.2%. Significant drop of -49% vs 2023. After deducting consumption (0 €), gross margin stands at 1.6 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 878 k€, representing 54.8% of revenue. Warning negative scissor effect: despite revenue change (-49%), EBITDA varies by -61%, reducing margin by 16.2 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 -86 k€ (-5.4% 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
1 602 397 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 602 397 €
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
878 106 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
66 953 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-86 288 €
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
54.8%
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 200%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 48.3% 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
200.234%
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
30.936%
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
48.264%
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
11.42
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 WPD II POITOU CHARENTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-4104.728
-3113.912
4313.917
970.39
502.396
386.993
383.765
223.995
200.234
Financial autonomy
-1.941
-2.784
2.197
8.91
15.938
19.071
17.715
27.987
30.936
Repayment capacity
-125.329
-45.886
9.785
7.732
6.862
6.705
5.595
6.134
11.42
Cash flow / Revenue
None%
-140.175%
62.18%
63.214%
61.126%
60.529%
61.894%
51.117%
48.264%
Sector positioning
Debt ratio
200.232024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of WPD II POITOU CHARENTES (200.23) 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
30.94%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 WPD II POITOU CHARENTES (30.9%) 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
11.42 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of WPD II POITOU CHARENTES (11.42) 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 1144.15. 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 22.9x. 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
1144.149
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
22.881
Liquidity indicators evolution WPD II POITOU CHARENTES
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
135.104
136.827
795.233
449.344
414.234
518.903
149.954
478.427
1144.149
Interest coverage
-354.479
-133.738
14.938
12.451
9.754
9.572
9.311
9.281
22.881
Sector positioning
Liquidity ratio
1144.152024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excellent+35 pts over 3 years
In 2024, the liquidity ratio of WPD II POITOU CHARENTES (1144.15) 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
22.88x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Excellent+10 pts over 3 years
In 2024, the interest coverage of WPD II POITOU CHARENTES (22.9x) 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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Favorable situation: supplier credit is longer than customer credit by 12 days. WCR is negative (-390 days): operations structurally generate 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
-1 735 284 €
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
92 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
104 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
-390 j
WCR and payment terms evolution WPD II POITOU CHARENTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-502 567 €
-280 655 €
-1 167 513 €
-1 808 827 €
-1 719 655 €
-2 811 524 €
-2 607 105 €
-1 735 284 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
421
65
0
37
62
68
23
92
Supplier payment term (days)
231
89
88
182
104
141
133
90
104
Positioning of WPD II POITOU CHARENTES in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of WPD II POITOU CHARENTES is estimated at
1 743 680 €
(range 227 565€ - 7 092 384€).
With an EBITDA of 878 106€, 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
227k€1743k€7092k€
1 743 680 €Range: 227 565€ - 7 092 384€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
878 106 €×2.4x
Estimation2 124 727 €
233 153€ - 7 972 361€
Revenue Multiple30%
1 602 397 €×0.69x
Estimation1 108 603 €
218 252€ - 5 625 756€
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 WPD II POITOU CHARENTES with other companies in the same sector:
Frequently asked questions about WPD II POITOU CHARENTES
What is the revenue of WPD II POITOU CHARENTES ?
The revenue of WPD II POITOU CHARENTES in 2024 is 1.6 M€.
Is WPD II POITOU CHARENTES profitable?
WPD II POITOU CHARENTES recorded a net loss in 2024.
Where is the headquarters of WPD II POITOU CHARENTES ?
The headquarters of WPD II POITOU CHARENTES is located in ARRAS (62000), in the department Pas-de-Calais.
Where to find the tax return of WPD II POITOU CHARENTES ?
The tax return of WPD II POITOU CHARENTES 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 WPD II POITOU CHARENTES operate?
WPD II POITOU CHARENTES 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