Mitarbeiter: 02 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2001-05-07 (24 Jahre)Status: AktivBranche: Collecte des déchets non dangereuxStandort: GRAVESON (13690), Bouches-du-Rhone
EUROPE METAL CONCEPT : revenue, balance sheet and financial ratios
EUROPE METAL CONCEPT is a French company
founded 24 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in GRAVESON (13690),
this company of category PME
shows in 2021 a revenue of 412 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - EUROPE METAL CONCEPT (SIREN 437824741)
Kennzahl
2021
2020
2019
2018
2017
2017
2016
2015
Umsatz
411 943 €
N/C
N/C
457 239 €
286 468 €
649 408 €
593 161 €
197 050 €
Nettoergebnis
124 800 €
0 €
0 €
-97 046 €
31 123 €
-17 806 €
-70 794 €
-59 044 €
EBITDA
137 414 €
N/C
N/C
-69 277 €
84 759 €
-75 217 €
-136 806 €
-42 900 €
Nettomarge
30.3%
N/C
N/C
-21.2%
10.9%
-2.7%
-11.9%
-30.0%
Umsatz und Gewinn- und Verlustrechnung
In 2021, EUROPE METAL CONCEPT achieves revenue of 412 k€. Over the period 2015-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +13.1%. After deducting consumption (67 k€), gross margin stands at 345 k€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 137 k€, representing 33.4% 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 125 k€, i.e. 30.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
411 943 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
345 232 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
137 414 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
81 860 €
Nettoergebnis (2021)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 43.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
36.078%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen EUROPE METAL CONCEPT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
2017
2018
2019
2020
2021
Verschuldungsgrad
-548.928
-346.211
-216.684
-185.344
-63.983
-46.094
-27.279
36.078
Finanzielle Autonomie
72.409
65.088
37.464
20.467
22.336
12.502
12.108
6.817
Rückzahlungsfähigkeit
-0.457
-4.07
12.542
1.06
-4.012
None
None
0.135
Cashflow / Umsatz
-23.675%
-8.951%
2.134%
29.966%
-5.097%
None%
None%
43.872%
Positionnement sectoriel
Debt ratio
36.082021
2019
2020
2021
Q1: 0.37
Méd: 23.11
Q3: 78.81
Average+32 pts über 3 Jahre
In 2021, the debt ratio of EUROPE METAL CONCEPT (36.08) 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
6.82%2021
2019
2020
2021
Q1: 15.52%
Méd: 32.35%
Q3: 47.4%
Average
In 2021, the financial autonomy of EUROPE METAL CONCEPT (6.8%) 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
0.14 years2021
2021
Q1: 0.0 years
Méd: 0.22 years
Q3: 1.63 years
Good
In 2021, the repayment capacity of EUROPE METAL CONCEPT (0.14) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 49.44. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquiditätsquote (2021)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
49.437
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen EUROPE METAL CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
2016
2017
2017
2018
2019
2020
2021
Liquiditätsquote
67.155
0.0
0.0
48.738
0.0
0.0
35.487
49.437
Zinsdeckung
-0.462
-2.466
-9.439
2.966
-5.326
None
None
0.167
Positionnement sectoriel
Liquidity ratio
49.442021
2019
2020
2021
Q1: 121.97
Méd: 161.51
Q3: 245.86
Watch+9 pts über 3 Jahre
In 2021, the liquidity ratio of EUROPE METAL CONCEPT (49.44) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.17x2021
2021
Q1: 0.0x
Méd: 0.45x
Q3: 2.42x
Average
In 2021, the interest coverage of EUROPE METAL CONCEPT (0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 276 days. Excellent situation: suppliers finance 266 days of the operating cycle (retail model). Inventory turnover is 68 days (= Average inventory / Cost of goods x 360). WCR is negative (-150 days): operations structurally generate cash.
Operatives Working Capital (2021)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
276 j
Lagerumschlag (2021)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
68 j
Working Capital in Umsatztagen (2021)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-150 j
Entwicklung des Working Capital und der Zahlungsfristen EUROPE METAL CONCEPT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
2017
2018
2019
2020
2021
BFR d'exploitation
-168 032 €
-178 304 €
-370 344 €
-200 974 €
-471 267 €
0 €
0 €
-171 438 €
Lagerumschlag (Tage)
206
0
0
106
0
0
0
68
Crédit clients (jours)
85
0
0
39
0
0
1608
10
Crédit fournisseurs (jours)
50
36
114
675
164
2312
3401
276
Positionnement de EUROPE METAL CONCEPT dans son secteur
Vergleich mit der Branche Collecte des déchets non dangereux
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 34 459€ to 94 223€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
34k€60k€94k€
60 846 €Range: 34 459€ - 94 223€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Collecte des déchets non dangereux)
Compare EUROPE METAL CONCEPT with other companies in the same sector:
Frequently asked questions about EUROPE METAL CONCEPT
What is the revenue of EUROPE METAL CONCEPT ?
The revenue of EUROPE METAL CONCEPT in 2021 is 412 k€.
Is EUROPE METAL CONCEPT profitable?
Yes, EUROPE METAL CONCEPT generated a net profit of 125 k€ in 2021.
Where is the headquarters of EUROPE METAL CONCEPT ?
The headquarters of EUROPE METAL CONCEPT is located in GRAVESON (13690), in the department Bouches-du-Rhone.
Where to find the tax return of EUROPE METAL CONCEPT ?
The tax return of EUROPE METAL CONCEPT 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 EUROPE METAL CONCEPT operate?
EUROPE METAL CONCEPT operates in the sector Collecte des déchets non dangereux (NAF code 38.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen