DS RECYCLAGE : revenue, balance sheet and financial ratios
DS RECYCLAGE is a French company
founded 36 years ago,
specialized in the sector Récupération de déchets triés.
Based in NOVES (13550),
this company of category PME
shows in 2020 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DS RECYCLAGE (SIREN 378011217)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
5 425 441 €
5 518 603 €
3 866 586 €
2 953 212 €
Net income
24 350 €
290 216 €
418 935 €
103 492 €
-209 516 €
86 582 €
107 335 €
145 479 €
EBITDA
N/C
N/C
N/C
N/C
16 058 €
273 895 €
160 455 €
255 346 €
Net margin
N/C
N/C
N/C
N/C
-3.9%
1.6%
2.8%
4.9%
Revenue and income statement
In 2024, DS RECYCLAGE generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 145 k€ -> 24 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
24 350 €
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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
40.74%
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
43.943%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
98.694
167.81
145.873
184.688
227.556
113.009
78.929
40.74
Financial autonomy
47.39
34.16
38.17
29.315
23.941
32.235
32.733
43.943
Repayment capacity
2.716
8.039
4.213
-7.189
None
None
None
None
Cash flow / Revenue
6.5%
3.105%
3.877%
-2.585%
None%
None%
None%
None%
Sector positioning
Debt ratio
40.742024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average-17 pts over 3 years
In 2024, the debt ratio of DS RECYCLAGE (40.74) 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
43.94%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Good+16 pts over 3 years
In 2024, the financial autonomy of DS RECYCLAGE (43.9%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 77.01. 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
77.009
Liquidity indicators evolution DS RECYCLAGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
165.401
134.012
148.723
146.538
227.145
155.476
91.196
77.009
Interest coverage
9.367
14.316
12.645
211.77
None
None
None
None
Sector positioning
Liquidity ratio
77.012024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Watch-16 pts over 3 years
In 2024, the liquidity ratio of DS RECYCLAGE (77.01) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 DS RECYCLAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
128 406 €
444 851 €
334 372 €
290 587 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
12
18
8
2
0
0
0
0
Customer payment term (days)
0
8
6
14
0
0
0
0
Supplier payment term (days)
2
12
3
13
0
0
0
0
Positioning of DS RECYCLAGE 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 DS RECYCLAGE is estimated at
43 380 €
(range 7 841€ - 194 633€).
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
7k€43k€194k€
43 380 €Range: 7 841€ - 194 633€
NAF 5 all-time
Valuation method used
Net Income Multiple
24 350 €
×
1.8x
=43 381 €
Range: 7 842€ - 194 634€
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 DS RECYCLAGE with other companies in the same sector:
Yes, DS RECYCLAGE generated a net profit of 24 k€ in 2024.
Where is the headquarters of DS RECYCLAGE ?
The headquarters of DS RECYCLAGE is located in NOVES (13550), in the department Bouches-du-Rhone.
Where to find the tax return of DS RECYCLAGE ?
The tax return of DS 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 DS RECYCLAGE operate?
DS RECYCLAGE 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