Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-06-01 (18 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: HIRSINGUE (68560), Haut-Rhin
AGRIVALOR ENERGIE : revenue, balance sheet and financial ratios
AGRIVALOR ENERGIE is a French company
founded 18 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in HIRSINGUE (68560),
this company of category PME
shows in 2022 a revenue of 8.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGRIVALOR ENERGIE (SIREN 498552652)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
8 852 970 €
N/C
N/C
N/C
N/C
N/C
N/C
3 362 536 €
Net income
1 740 712 €
1 322 548 €
1 170 737 €
1 326 763 €
759 303 €
493 633 €
575 223 €
806 252 €
688 137 €
EBITDA
N/C
2 186 549 €
N/C
N/C
N/C
N/C
N/C
N/C
1 174 013 €
Net margin
N/C
14.9%
N/C
N/C
N/C
N/C
N/C
N/C
20.5%
Revenue and income statement
In 2023, AGRIVALOR ENERGIE generates positive net income of 1.7 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 688 k€ -> 1.7 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 740 712 €
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 13%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.972%
Financial autonomy (2023)
?
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
73.693%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
207.059
169.831
133.741
118.461
84.95
39.02
14.416
13.5
12.972
Financial autonomy
30.005
33.867
37.298
39.96
40.873
55.237
66.99
73.654
73.693
Repayment capacity
4.99
None
None
None
None
None
None
0.448
None
Cash flow / Revenue
28.277%
None%
None%
None%
None%
None%
None%
19.748%
None%
Sector positioning
Debt ratio
12.972023
2021
2022
2023
Q1: 0.09
Med: 20.1
Q3: 72.57
Good
In 2023, the debt ratio of AGRIVALOR ENERGIE (12.97) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
73.69%2023
2021
2022
2023
Q1: 13.5%
Med: 31.24%
Q3: 49.52%
Excellent
In 2023, the financial autonomy of AGRIVALOR ENERGIE (73.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.45 years2022
2022
Q1: 0.0 years
Med: 0.14 years
Q3: 1.8 years
Average
In 2022, the repayment capacity of AGRIVALOR ENERGIE (0.45) 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 434.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
434.623
Liquidity indicators evolution AGRIVALOR ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
254.829
314.479
210.36
234.579
201.091
225.517
246.874
397.884
434.623
Interest coverage
18.167
None
None
None
None
None
None
0.344
None
Sector positioning
Liquidity ratio
434.622023
2021
2022
2023
Q1: 118.48
Med: 161.89
Q3: 256.75
Excellent
In 2023, the liquidity ratio of AGRIVALOR ENERGIE (434.62) 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
0.34x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.0x
Average
In 2022, the interest coverage of AGRIVALOR ENERGIE (0.3x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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
0 j
Supplier credit (2023)
?
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
0 j
Inventory turnover (2023)
?
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 and payment terms evolution AGRIVALOR ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-603 104 €
0 €
0 €
0 €
0 €
0 €
0 €
2 256 268 €
0 €
Inventory turnover (days)
24
0
0
0
0
0
0
8
0
Customer payment term (days)
58
0
0
0
0
0
0
69
0
Supplier payment term (days)
61
0
0
0
0
0
0
38
0
Positioning of AGRIVALOR ENERGIE in its sector
Comparison with sector Collecte des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 285 237€ to 480 258€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
285k€339k€480k€
339 971 €Range: 285 237€ - 480 258€
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 AGRIVALOR ENERGIE with other companies in the same sector:
Frequently asked questions about AGRIVALOR ENERGIE
What is the revenue of AGRIVALOR ENERGIE ?
The revenue of AGRIVALOR ENERGIE in 2022 is 8.9 M€.
Is AGRIVALOR ENERGIE profitable?
Yes, AGRIVALOR ENERGIE generated a net profit of 1.7 M€ in 2023.
Where is the headquarters of AGRIVALOR ENERGIE ?
The headquarters of AGRIVALOR ENERGIE is located in HIRSINGUE (68560), in the department Haut-Rhin.
Where to find the tax return of AGRIVALOR ENERGIE ?
The tax return of AGRIVALOR ENERGIE 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 AGRIVALOR ENERGIE operate?
AGRIVALOR ENERGIE 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
Rotate your phone to landscape mode to view the chart