CETERRA : revenue, balance sheet and financial ratios
CETERRA is a French company
founded 32 years ago,
specialized in the sector Récupération de déchets triés.
Based in GRIESHEIM-PRES-MOLSHEIM (67870),
this company of category ETI
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, CETERRA alcanza unos ingresos de 2.3 M€. En el período 2016-2024, la empresa muestra un fuerte crecimiento con una TCAC de +40.5%. Vs 2023, crecimiento de +12% (2.0 M€ -> 2.3 M€). Tras deducir el consumo (26 k€), el margen bruto se sitúa en 2.2 M€, es decir, una tasa del 99%. El EBITDA alcanza 789 k€, representando el 34.8% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +15.6 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 247 k€, es decir, el 10.9% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 270 441 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 244 461 €
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
789 105 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
313 030 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
247 351 €
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
34.8%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 54%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 33.1% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
0.022%
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
54.148%
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
33.076%
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
0.0
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
0.0
0.0
6.943
4.748
0.016
0.007
0.059
0.017
0.022
Financial autonomy
97.026
85.999
66.052
60.483
64.346
46.615
58.245
56.455
54.148
Repayment capacity
0.0
0.0
0.483
0.246
0.0
0.0
0.002
0.0
0.0
Cash flow / Revenue
15.66%
14.087%
8.817%
9.678%
13.871%
11.127%
10.976%
15.23%
33.076%
Sector positioning
Ratio de endeudamiento
0.022024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Excelente
En 2024, el ratio de endeudamiento de CETERRA (0.02) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
54.15%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Bueno-5 pts over 3 years
En 2024, el autonomía financiera de CETERRA (54.1%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.38 ans
Q3: 2.64 ans
Excelente
En 2024, el capacidad de reembolso de CETERRA (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 603.79. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
603.794
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
0.0
Liquidity indicators evolution CETERRA
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
252.61
78.267
192.401
246.41
297.08
178.848
322.402
282.603
603.794
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.112
0.0
0.0
Sector positioning
Ratio de liquidez
603.792024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Excelente+6 pts over 3 years
En 2024, el ratio de liquidez de CETERRA (603.79) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.95x
Q3: 7.43x
Average-5 pts over 3 years
En 2024, el cobertura de intereses de CETERRA (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 36 días. Plazo proveedores: 35 días. La empresa debe financiar 1 días de desfase. La rotación de existencias es de 3 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 148 días de ingresos. En 2016-2024, el FM aumentó en +3583%.
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
933 515 €
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
36 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
35 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
3 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
148 j
WCR and payment terms evolution CETERRA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 346 €
57 441 €
224 955 €
304 075 €
10 777 €
361 191 €
-21 556 €
302 121 €
933 515 €
Inventory turnover (days)
0
0
34
2
8
0
3
6
3
Customer payment term (days)
22
25
38
76
34
99
53
35
36
Supplier payment term (days)
37
71
64
59
49
96
43
67
35
Positioning of CETERRA 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 CETERRA is estimated at
611 765 €
(range 191 550€ - 1 459 911€).
With an EBITDA of 789 105€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.18x
(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
85 tx
191k€611k€1459k€
611 765 €Range: 191 550€ - 1 459 911€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
789 105 €×1.0x
Estimation801 991 €
155 828€ - 1 663 130€
Revenue Multiple30%
2 270 441 €×0.18x
Estimation408 787 €
325 681€ - 776 408€
Net Income Multiple20%
247 351 €×1.8x
Estimation440 669 €
79 659€ - 1 977 121€
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 CETERRA with other companies in the same sector:
Yes, CETERRA generated a net profit of 247 k€ in 2024.
Where is the headquarters of CETERRA ?
The headquarters of CETERRA is located in GRIESHEIM-PRES-MOLSHEIM (67870), in the department Bas-Rhin.
Where to find the tax return of CETERRA ?
The tax return of CETERRA 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 CETERRA operate?
CETERRA 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