Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-02-01 (8 years)Status: ActiveBusiness sector: Collecte et traitement des eaux uséesLocation: VALCANVILLE (50760), Manche
ACRIS CANALISATION : revenue, balance sheet and financial ratios
ACRIS CANALISATION is a French company
founded 8 years ago,
specialized in the sector Collecte et traitement des eaux usées.
Based in VALCANVILLE (50760),
this company of category PME
shows in 2024 a revenue of 782 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACRIS CANALISATION (SIREN 834758120)
Indicator
2024
2024
2023
2022
2021
2019
2018
Revenue
781 840 €
111 718 €
N/C
419 350 €
333 847 €
N/C
88 475 €
Net income
88 615 €
-7 097 €
-41 815 €
3 130 €
29 790 €
6 793 €
4 015 €
EBITDA
167 928 €
15 031 €
N/C
55 048 €
60 901 €
N/C
11 471 €
Net margin
11.3%
-6.4%
N/C
0.7%
8.9%
N/C
4.5%
Revenue and income statement
In 2024, ACRIS CANALISATION achieves revenue of 782 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +43.8%. Vs 2024, growth of +600% (112 k€ -> 782 k€). After deducting consumption (54 k€), gross margin stands at 728 k€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 168 k€, representing 21.5% of revenue. Positive scissor effect: EBITDA margin improves by +8.0 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 89 k€, i.e. 11.3% 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
781 840 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
728 068 €
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
167 928 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
113 871 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
88 615 €
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
21.5%
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 25%. 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 45%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.7% 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
24.613%
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
44.919%
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
17.74%
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
0.327
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
2018
2019
2021
2022
2023
2024
2024
Debt ratio
343.921
260.345
156.686
238.708
-441.588
-313.293
24.613
Financial autonomy
18.334
20.642
30.23
18.395
-18.888
-32.207
44.919
Repayment capacity
2.021
None
2.516
3.833
None
12.911
0.327
Cash flow / Revenue
11.326%
None%
15.83%
12.669%
None%
10.407%
17.74%
Sector positioning
Debt ratio
24.612024
2023
2024
2024
Q1: 1.07
Med: 21.28
Q3: 69.04
Average+28 pts over 3 years
In 2024, the debt ratio of ACRIS CANALISATION (24.61) 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
44.92%2024
2023
2024
2024
Q1: 15.57%
Med: 39.67%
Q3: 57.18%
Good+36 pts over 3 years
In 2024, the financial autonomy of ACRIS CANALISATION (44.9%) 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
0.33 years2024
2024
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.71 years
Average-26 pts over 2 years
In 2024, the repayment capacity of ACRIS CANALISATION (0.33) 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 201.09. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
201.085
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
0.916
Liquidity indicators evolution ACRIS CANALISATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2021
2022
2023
2024
2024
Liquidity ratio
86.704
198.176
245.56
142.621
53.837
132.49
201.085
Interest coverage
6.268
None
1.302
4.629
None
11.09
0.916
Sector positioning
Liquidity ratio
201.092024
2023
2024
2024
Q1: 120.31
Med: 188.45
Q3: 284.02
Good+41 pts over 3 years
In 2024, the liquidity ratio of ACRIS CANALISATION (201.09) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.92x2024
2024
2024
Q1: 0.0x
Med: 1.0x
Q3: 7.24x
Average-27 pts over 2 years
In 2024, the interest coverage of ACRIS CANALISATION (0.9x) 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.
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: 123 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. The gap of 80 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 103 days of revenue, i.e. 223 k€ to permanently finance. Over 2018-2024, WCR increased by +2206%, 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
223 395 €
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
123 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
43 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
103 j
WCR and payment terms evolution ACRIS CANALISATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
2022
2023
2024
2024
Operating WCR
9 688 €
0 €
32 263 €
128 552 €
0 €
52 742 €
223 395 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
76
0
67
153
0
70
123
Supplier payment term (days)
33
0
24
68
0
125
43
Positioning of ACRIS CANALISATION in its sector
Comparison with sector Collecte et traitement des eaux usées
Valuation estimate
Based on 84 transactions of similar company sales
(all years),
the value of ACRIS CANALISATION is estimated at
298 370 €
(range 77 730€ - 1 007 947€).
With an EBITDA of 167 928€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.11x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
84 tx
77k€298k€1007k€
298 370 €Range: 77 730€ - 1 007 947€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
167 928 €×2.9x
Estimation478 701 €
98 577€ - 1 500 752€
Revenue Multiple30%
781 840 €×0.11x
Estimation83 089 €
59 213€ - 248 463€
Net Income Multiple20%
88 615 €×1.9x
Estimation170 465 €
53 391€ - 915 162€
How is this estimate calculated?
This estimate is based on the analysis of 84 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 et traitement des eaux usées)
Compare ACRIS CANALISATION with other companies in the same sector:
Frequently asked questions about ACRIS CANALISATION
What is the revenue of ACRIS CANALISATION ?
The revenue of ACRIS CANALISATION in 2024 is 782 k€.
Is ACRIS CANALISATION profitable?
Yes, ACRIS CANALISATION generated a net profit of 89 k€ in 2024.
Where is the headquarters of ACRIS CANALISATION ?
The headquarters of ACRIS CANALISATION is located in VALCANVILLE (50760), in the department Manche.
Where to find the tax return of ACRIS CANALISATION ?
The tax return of ACRIS CANALISATION 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 ACRIS CANALISATION operate?
ACRIS CANALISATION operates in the sector Collecte et traitement des eaux usées (NAF code 37.00Z). 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