Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-06-25 (27 years)Status: ActiveBusiness sector: Collecte des déchets dangereuxLocation: LA ROCHE-SUR-FORON (74800), Haute-Savoie
DECHAMBOUX SA : revenue, balance sheet and financial ratios
DECHAMBOUX SA is a French company
founded 27 years ago,
specialized in the sector Collecte des déchets dangereux.
Based in LA ROCHE-SUR-FORON (74800),
this company of category PME
shows in 2024 a revenue of 7.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DECHAMBOUX SA (SIREN 419471776)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 023 288 €
7 163 646 €
5 470 841 €
4 913 287 €
3 954 203 €
7 004 331 €
7 734 138 €
7 304 202 €
7 633 730 €
Net income
475 361 €
475 525 €
-1 167 435 €
-119 027 €
-617 503 €
157 199 €
-165 681 €
1 108 €
-46 368 €
EBITDA
-113 337 €
356 298 €
-314 207 €
-23 129 €
-492 519 €
-25 695 €
36 257 €
144 341 €
172 918 €
Net margin
6.8%
6.6%
-21.3%
-2.4%
-15.6%
2.2%
-2.1%
0.0%
-0.6%
Revenue and income statement
In 2024, DECHAMBOUX SA achieves revenue of 7.0 M€. Activity remains stable over the period (CAGR: -1.0%). Slight decline of -2% vs 2023. After deducting consumption (2.3 M€), gross margin stands at 4.7 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -113 k€, representing -1.6% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -132%, reducing margin by 6.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 475 k€, i.e. 6.8% 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
7 023 288 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 704 445 €
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
-113 337 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
403 861 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
475 361 €
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
-1.6%
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 18%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
18.185%
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
50.264%
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
-2.591%
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
-2.01
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
15.321
11.508
8.7
5.877
23.999
22.006
35.055
19.488
18.185
Financial autonomy
70.008
72.533
75.563
78.623
63.298
64.186
32.135
39.506
50.264
Repayment capacity
3.778
3.447
-9.948
-2.498
-1.143
-10.017
-1.026
0.854
-2.01
Cash flow / Revenue
1.736%
1.482%
-0.344%
-1.065%
-13.398%
-1.061%
-7.145%
4.932%
-2.591%
Sector positioning
Debt ratio
18.182024
2022
2023
2024
Q1: 3.68
Med: 27.45
Q3: 88.72
Good-12 pts over 3 years
In 2024, the debt ratio of DECHAMBOUX SA (18.18) 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
50.26%2024
2022
2023
2024
Q1: 15.41%
Med: 36.62%
Q3: 53.34%
Good+24 pts over 3 years
In 2024, the financial autonomy of DECHAMBOUX SA (50.3%) 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
-2.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.25 years
Excellent
In 2024, the repayment capacity of DECHAMBOUX SA (-2.01) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 220.26. 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
220.26
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
-3.505
Liquidity indicators evolution DECHAMBOUX SA
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
307.31
311.351
324.362
373.886
301.505
270.78
167.671
200.487
220.26
Interest coverage
11.802
11.129
40.919
-46.534
-2.193
-42.276
-4.706
2.871
-3.505
Sector positioning
Liquidity ratio
220.262024
2022
2023
2024
Q1: 117.26
Med: 165.58
Q3: 241.01
Good+27 pts over 3 years
In 2024, the liquidity ratio of DECHAMBOUX SA (220.26) 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
-3.5x2024
2022
2023
2024
Q1: 0.0x
Med: 1.12x
Q3: 4.26x
Watch
In 2024, the interest coverage of DECHAMBOUX SA (-3.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 21 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 87 days of revenue, i.e. 1.7 M€ to permanently finance. Notable WCR improvement over the period (-27%), freeing up cash.
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
1 691 770 €
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
49 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
58 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
21 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
87 j
WCR and payment terms evolution DECHAMBOUX SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 310 043 €
1 943 794 €
1 870 888 €
1 942 721 €
1 642 813 €
1 411 243 €
1 715 546 €
1 413 674 €
1 691 770 €
Inventory turnover (days)
23
27
25
25
52
37
26
17
21
Customer payment term (days)
64
56
51
49
78
55
72
59
49
Supplier payment term (days)
40
36
26
29
65
52
79
42
58
Positioning of DECHAMBOUX SA in its sector
Comparison with sector Collecte des déchets dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (35 transactions).
This range of 642 740€ to 1 021 704€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
642k€759k€1021k€
759 563 €Range: 642 740€ - 1 021 704€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 35 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 dangereux)
Compare DECHAMBOUX SA with other companies in the same sector:
Yes, DECHAMBOUX SA generated a net profit of 475 k€ in 2024.
Where is the headquarters of DECHAMBOUX SA ?
The headquarters of DECHAMBOUX SA is located in LA ROCHE-SUR-FORON (74800), in the department Haute-Savoie.
Where to find the tax return of DECHAMBOUX SA ?
The tax return of DECHAMBOUX SA 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 DECHAMBOUX SA operate?
DECHAMBOUX SA operates in the sector Collecte des déchets dangereux (NAF code 38.12Z). 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