Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-02-01 (23 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: SALLES D'AUDE (11110), Aude
CLAPE RECYCLAGE : revenue, balance sheet and financial ratios
CLAPE RECYCLAGE is a French company
founded 23 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in SALLES D'AUDE (11110),
this company of category PME
shows in 2022 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAPE RECYCLAGE (SIREN 445216781)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 839 872 €
2 554 580 €
1 933 314 €
2 216 065 €
1 718 941 €
1 505 663 €
1 424 220 €
Net income
27 498 €
27 269 €
43 578 €
40 946 €
26 852 €
57 341 €
70 382 €
72 791 €
89 054 €
EBITDA
N/C
N/C
251 349 €
239 419 €
132 562 €
277 684 €
212 031 €
213 503 €
184 483 €
Net margin
N/C
N/C
1.5%
1.6%
1.4%
2.6%
4.1%
4.8%
6.3%
Revenue and income statement
In 2024, CLAPE RECYCLAGE generates positive net income of 27 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 89 k€ -> 27 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
27 498 €
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. 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
48.86%
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
36.351%
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
23.824
33.277
49.423
87.757
84.465
74.519
59.418
56.117
48.86
Financial autonomy
48.241
49.197
41.552
33.955
31.531
31.164
30.269
31.729
36.351
Repayment capacity
0.796
1.018
1.45
1.9
3.594
1.602
1.513
None
None
Cash flow / Revenue
10.566%
11.299%
10.596%
11.141%
6.137%
8.243%
7.511%
None%
None%
Sector positioning
Debt ratio
48.862024
2022
2023
2024
Q1: 0.0
Med: 15.49
Q3: 63.85
Average
In 2024, the debt ratio of CLAPE RECYCLAGE (48.86) 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
36.35%2024
2022
2023
2024
Q1: 12.26%
Med: 33.27%
Q3: 50.43%
Good+8 pts over 3 years
In 2024, the financial autonomy of CLAPE RECYCLAGE (36.4%) 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
1.51 years2022
2022
Q1: 0.0 years
Med: 0.14 years
Q3: 1.78 years
Average
In 2022, the repayment capacity of CLAPE RECYCLAGE (1.51) 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 171.60. 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
171.596
Liquidity indicators evolution CLAPE RECYCLAGE
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
198.216
219.484
192.169
175.856
163.813
159.7
156.148
164.499
171.596
Interest coverage
1.313
1.487
1.356
1.931
2.701
2.845
3.977
None
None
Sector positioning
Liquidity ratio
171.62024
2022
2023
2024
Q1: 113.48
Med: 157.81
Q3: 230.0
Good+9 pts over 3 years
In 2024, the liquidity ratio of CLAPE RECYCLAGE (171.60) 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
3.98x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 1.94x
Excellent
In 2022, the interest coverage of CLAPE RECYCLAGE (4.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 594 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 409 days. The gap of 185 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
594 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
409 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 CLAPE RECYCLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
377 005 €
402 449 €
556 335 €
587 900 €
579 453 €
730 891 €
829 583 €
0 €
0 €
Inventory turnover (days)
2
1
2
2
3
2
4
0
0
Customer payment term (days)
95
96
115
100
108
112
109
0
594
Supplier payment term (days)
89
70
85
71
105
79
97
0
409
Positioning of CLAPE RECYCLAGE 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 4 505€ to 7 586€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
4k€5k€7k€
5 370 €Range: 4 505€ - 7 586€
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 CLAPE RECYCLAGE with other companies in the same sector:
Yes, CLAPE RECYCLAGE generated a net profit of 27 k€ in 2024.
Where is the headquarters of CLAPE RECYCLAGE ?
The headquarters of CLAPE RECYCLAGE is located in SALLES D'AUDE (11110), in the department Aude.
Where to find the tax return of CLAPE RECYCLAGE ?
The tax return of CLAPE RECYCLAGE 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 CLAPE RECYCLAGE operate?
CLAPE RECYCLAGE 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