Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-07-01 (15 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: TRACY-BOCAGE (14310), Calvados
ARD CLOSMENIL : revenue, balance sheet and financial ratios
ARD CLOSMENIL is a French company
founded 15 years ago,
specialized in the sector Récupération de déchets triés.
Based in TRACY-BOCAGE (14310),
this company of category PME
shows in 2021 a revenue of 5.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARD CLOSMENIL (SIREN 524818093)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
5 334 738 €
3 413 505 €
5 369 305 €
5 329 134 €
3 733 164 €
3 567 891 €
Net income
52 295 €
384 320 €
462 950 €
294 244 €
-211 888 €
157 773 €
31 851 €
3 797 €
147 862 €
EBITDA
N/C
N/C
N/C
307 649 €
-282 954 €
85 729 €
75 399 €
48 013 €
99 593 €
Net margin
N/C
N/C
N/C
5.5%
-6.2%
2.9%
0.6%
0.1%
4.1%
Revenue and income statement
In 2024, ARD CLOSMENIL generates positive net income of 52 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 148 k€ -> 52 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 295 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
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
42.642%
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
31.624%
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
2022
2023
2024
Debt ratio
80.788
79.339
59.242
26.851
77.556
53.025
56.853
82.7
42.642
Financial autonomy
39.121
42.25
40.603
49.4
41.669
44.18
31.554
30.391
31.624
Repayment capacity
10.801
-17.199
-92.974
62.527
-2.938
-13.416
None
None
None
Cash flow / Revenue
1.328%
-0.991%
-0.087%
0.091%
-6.826%
-0.817%
None%
None%
None%
Sector positioning
Debt ratio
42.642024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average
In 2024, the debt ratio of ARD CLOSMENIL (42.64) 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
31.62%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Average
In 2024, the financial autonomy of ARD CLOSMENIL (31.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 145.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
145.972
Liquidity indicators evolution ARD CLOSMENIL
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
218.13
298.675
209.768
234.79
313.835
245.511
160.937
168.629
145.972
Interest coverage
34.866
72.514
41.934
12.704
-3.789
4.143
None
None
None
Sector positioning
Liquidity ratio
145.972024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Average
In 2024, the liquidity ratio of ARD CLOSMENIL (145.97) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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 (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
0 €
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
0 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
0 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 and payment terms evolution ARD CLOSMENIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 703 311 €
1 811 816 €
1 856 883 €
1 379 374 €
1 501 806 €
1 949 420 €
0 €
0 €
0 €
Inventory turnover (days)
101
119
82
52
88
55
0
0
0
Customer payment term (days)
54
36
30
46
42
46
0
0
0
Supplier payment term (days)
46
37
46
22
36
45
0
0
0
Positioning of ARD CLOSMENIL in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ARD CLOSMENIL is estimated at
93 166 €
(range 16 841€ - 418 003€).
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
16k€93k€418k€
93 166 €Range: 16 841€ - 418 003€
NAF 5 all-time
Valuation method used
Net Income Multiple
52 295 €
×
1.8x
=93 166 €
Range: 16 842€ - 418 003€
Only this financial indicator is available for this company.
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 (Récupération de déchets triés)
Compare ARD CLOSMENIL with other companies in the same sector:
Yes, ARD CLOSMENIL generated a net profit of 52 k€ in 2024.
Where is the headquarters of ARD CLOSMENIL ?
The headquarters of ARD CLOSMENIL is located in TRACY-BOCAGE (14310), in the department Calvados.
Where to find the tax return of ARD CLOSMENIL ?
The tax return of ARD CLOSMENIL 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 ARD CLOSMENIL operate?
ARD CLOSMENIL operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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