Employees: 21 (2023.0)Legal category: 5560Size: PMECreation date: 2012-11-15 (13 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: LE PUY-EN-VELAY (43000), Haute-Loire
EMMAUS ENVIRONNEMENT : revenue, balance sheet and financial ratios
EMMAUS ENVIRONNEMENT is a French company
founded 13 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in LE PUY-EN-VELAY (43000),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EMMAUS ENVIRONNEMENT (SIREN 789612165)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
1 055 730 €
992 783 €
793 602 €
652 414 €
477 804 €
531 181 €
510 782 €
Net income
-21 580 €
54 093 €
44 260 €
-16 623 €
8 506 €
14 198 €
27 760 €
EBITDA
-102 434 €
31 346 €
-25 544 €
-20 597 €
-23 568 €
21 652 €
29 636 €
Net margin
-2.0%
5.4%
5.6%
-2.5%
1.8%
2.7%
5.4%
Revenue and income statement
In 2024, EMMAUS ENVIRONNEMENT achieves revenue of 1.1 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.9%. Vs 2023: +6%. After deducting consumption (4 k€), gross margin stands at 1.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -102 k€, representing -9.7% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -427%, reducing margin by 12.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -22 k€ (-2.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 055 730 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 052 109 €
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
-102 434 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-75 276 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-21 580 €
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
-6.2%
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 30%. 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 52%. 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
29.673%
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
51.73%
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
-5.172%
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
-1.327
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
70.793
39.747
32.434
29.673
Financial autonomy
48.98
53.048
39.492
40.984
43.628
48.855
51.73
Repayment capacity
0.0
0.0
0.0
-10.383
-4.851
3.866
-1.327
Cash flow / Revenue
4.394%
3.46%
-3.854%
-2.766%
-2.87%
2.308%
-5.172%
Sector positioning
Debt ratio
29.672024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Average
In 2024, the debt ratio of EMMAUS ENVIRONNEMENT (29.67) 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
51.73%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of EMMAUS ENVIRONNEMENT (51.7%) 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
-1.33 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Excellent
In 2024, the repayment capacity of EMMAUS ENVIRONNEMENT (-1.33) 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 124.63. 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
124.634
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
177.117
202.719
157.162
179.505
124.486
148.172
124.634
Interest coverage
0.0
0.0
0.0
0.0
-8.229
5.197
-1.23
Sector positioning
Liquidity ratio
124.632024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Average
In 2024, the liquidity ratio of EMMAUS ENVIRONNEMENT (124.63) 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
-1.23x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Average
In 2024, the interest coverage of EMMAUS ENVIRONNEMENT (-1.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Overall, WCR represents 19 days of revenue, i.e. 55 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
55 384 €
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
29 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
82 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 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
19 j
WCR and payment terms evolution EMMAUS ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
66 805 €
123 255 €
157 188 €
258 741 €
125 405 €
-7 148 €
55 384 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
76
90
114
70
93
40
29
Supplier payment term (days)
132
139
386
278
168
66
82
Positioning of EMMAUS ENVIRONNEMENT 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 180 022€ to 252 530€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
180k€180k€252k€
180 022 €Range: 180 022€ - 252 530€
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 EMMAUS ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about EMMAUS ENVIRONNEMENT
What is the revenue of EMMAUS ENVIRONNEMENT ?
The revenue of EMMAUS ENVIRONNEMENT in 2024 is 1.1 M€.
Is EMMAUS ENVIRONNEMENT profitable?
EMMAUS ENVIRONNEMENT recorded a net loss in 2024.
Where is the headquarters of EMMAUS ENVIRONNEMENT ?
The headquarters of EMMAUS ENVIRONNEMENT is located in LE PUY-EN-VELAY (43000), in the department Haute-Loire.
Where to find the tax return of EMMAUS ENVIRONNEMENT ?
The tax return of EMMAUS ENVIRONNEMENT 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 EMMAUS ENVIRONNEMENT operate?
EMMAUS ENVIRONNEMENT 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