Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2009-09-10 (16 years)Status: ActiveBusiness sector: Traitement et élimination des déchets non dangereuxLocation: GAILLON (27600), Eure
BIOGAZ DE GAILLON : revenue, balance sheet and financial ratios
BIOGAZ DE GAILLON is a French company
founded 16 years ago,
specialized in the sector Traitement et élimination des déchets non dangereux.
Based in GAILLON (27600),
this company of category ETI
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOGAZ DE GAILLON (SIREN 514804574)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 184 557 €
1 319 606 €
1 271 822 €
1 260 459 €
1 211 287 €
1 224 010 €
1 312 327 €
1 250 851 €
1 316 533 €
Net income
90 834 €
303 244 €
196 219 €
60 075 €
178 543 €
104 301 €
163 933 €
145 645 €
157 179 €
EBITDA
439 117 €
303 364 €
481 610 €
170 113 €
285 752 €
278 582 €
428 491 €
320 509 €
443 076 €
Net margin
7.7%
23.0%
15.4%
4.8%
14.7%
8.5%
12.5%
11.6%
11.9%
Revenue and income statement
In 2024, BIOGAZ DE GAILLON achieves revenue of 1.2 M€. Activity remains stable over the period (CAGR: -1.3%). Significant drop of -10% vs 2023. After deducting consumption (20 k€), gross margin stands at 1.2 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 439 k€, representing 37.1% of revenue. Positive scissor effect: EBITDA margin improves by +14.1 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 91 k€, i.e. 7.7% 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
1 184 557 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 164 900 €
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
439 117 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
131 354 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 834 €
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
37.1%
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 10%. 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 77%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.4% 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
10.136%
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
76.921%
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
33.445%
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
0.357
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
140.458
129.765
112.036
114.631
102.41
129.725
97.961
35.96
10.136
Financial autonomy
37.786
38.051
40.547
39.639
41.399
36.055
39.514
61.615
76.921
Repayment capacity
6.14
8.351
3.743
5.412
4.567
8.209
2.442
1.505
0.357
Cash flow / Revenue
29.064%
19.227%
32.929%
22.785%
22.465%
12.663%
31.516%
23.578%
33.445%
Sector positioning
Debt ratio
10.142024
2022
2023
2024
Q1: 0.0
Med: 24.93
Q3: 273.79
Good-24 pts over 3 years
In 2024, the debt ratio of BIOGAZ DE GAILLON (10.14) 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
76.92%2024
2022
2023
2024
Q1: 5.15%
Med: 19.87%
Q3: 43.79%
Excellent+21 pts over 3 years
In 2024, the financial autonomy of BIOGAZ DE GAILLON (76.9%) 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
0.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Average-16 pts over 3 years
In 2024, the repayment capacity of BIOGAZ DE GAILLON (0.36) 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 148.72. 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 3.2x. Financial charges are adequately covered by operations.
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
148.723
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
3.218
Liquidity indicators evolution BIOGAZ DE GAILLON
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
173.536
114.345
135.297
168.471
123.406
181.74
200.8
149.639
148.723
Interest coverage
13.122
9.649
5.981
7.045
5.491
7.547
3.528
10.716
3.218
Sector positioning
Liquidity ratio
148.722024
2022
2023
2024
Q1: 92.55
Med: 155.32
Q3: 294.17
Average-11 pts over 3 years
In 2024, the liquidity ratio of BIOGAZ DE GAILLON (148.72) 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.
Interest coverage
3.22x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 10.26x
Good-8 pts over 3 years
In 2024, the interest coverage of BIOGAZ DE GAILLON (3.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 102 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 90 days of revenue, i.e. 295 k€ to permanently finance.
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
294 789 €
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
46 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
102 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
9 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
90 j
WCR and payment terms evolution BIOGAZ DE GAILLON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
291 836 €
158 833 €
267 728 €
334 510 €
224 367 €
392 721 €
323 984 €
371 535 €
294 789 €
Inventory turnover (days)
4
9
9
13
10
11
9
9
9
Customer payment term (days)
68
50
66
61
37
87
57
70
46
Supplier payment term (days)
90
123
113
114
93
63
104
88
102
Positioning of BIOGAZ DE GAILLON in its sector
Comparison with sector Traitement et élimination des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 117 989€ to 966 346€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
117k€189k€966k€
189 678 €Range: 117 989€ - 966 346€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Traitement et élimination des déchets non dangereux)
Compare BIOGAZ DE GAILLON with other companies in the same sector:
Frequently asked questions about BIOGAZ DE GAILLON
What is the revenue of BIOGAZ DE GAILLON ?
The revenue of BIOGAZ DE GAILLON in 2024 is 1.2 M€.
Is BIOGAZ DE GAILLON profitable?
Yes, BIOGAZ DE GAILLON generated a net profit of 91 k€ in 2024.
Where is the headquarters of BIOGAZ DE GAILLON ?
The headquarters of BIOGAZ DE GAILLON is located in GAILLON (27600), in the department Eure.
Where to find the tax return of BIOGAZ DE GAILLON ?
The tax return of BIOGAZ DE GAILLON 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 BIOGAZ DE GAILLON operate?
BIOGAZ DE GAILLON operates in the sector Traitement et élimination des déchets non dangereux (NAF code 38.21Z). 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