Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-02-01 (21 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: VILLEURBANNE (69100), Rhone
ENVIE SUD EST : revenue, balance sheet and financial ratios
ENVIE SUD EST is a French company
founded 21 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in VILLEURBANNE (69100),
this company of category ETI
shows in 2024 a revenue of 12.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ENVIE SUD EST (SIREN 480608116)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 603 934 €
11 033 102 €
10 738 568 €
9 622 985 €
7 344 633 €
6 500 098 €
5 520 147 €
5 021 132 €
4 645 913 €
Net income
211 583 €
291 428 €
-112 164 €
16 987 €
77 948 €
92 318 €
16 017 €
-7 422 €
163 221 €
EBITDA
952 559 €
649 601 €
-32 090 €
-72 048 €
242 821 €
264 413 €
317 048 €
103 730 €
215 811 €
Net margin
1.7%
2.6%
-1.0%
0.2%
1.1%
1.4%
0.3%
-0.1%
3.5%
Revenue and income statement
In 2024, ENVIE SUD EST achieves revenue of 12.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.3%. Vs 2023, growth of +14% (11.0 M€ -> 12.6 M€). After deducting consumption (2.0 M€), gross margin stands at 10.6 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 953 k€, representing 7.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 212 k€, i.e. 1.7% 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
12 603 934 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 616 282 €
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
952 559 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
263 272 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
211 583 €
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
6.4%
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
72.244%
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
24.242%
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
5.637%
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
1.462
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
103.539
80.54
99.511
60.707
79.353
98.409
120.17
86.985
72.244
Financial autonomy
27.28
29.208
26.025
27.68
24.601
21.263
19.111
22.564
24.242
Repayment capacity
4.802
6.536
8.162
3.044
4.879
27.893
-99.144
3.02
1.462
Cash flow / Revenue
3.322%
1.715%
1.597%
2.425%
1.867%
0.32%
-0.102%
3.255%
5.637%
Sector positioning
Debt ratio
72.242024
2022
2023
2024
Q1: 0.0
Med: 15.42
Q3: 63.85
Average
In 2024, the debt ratio of ENVIE SUD EST (72.24) 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
24.24%2024
2022
2023
2024
Q1: 12.42%
Med: 33.48%
Q3: 50.48%
Average+7 pts over 3 years
In 2024, the financial autonomy of ENVIE SUD EST (24.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.46 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.46 years
Average+50 pts over 3 years
In 2024, the repayment capacity of ENVIE SUD EST (1.46) 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 131.57. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
131.57
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
1.076
Liquidity indicators evolution ENVIE SUD EST
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
145.308
141.082
151.539
139.154
143.154
129.079
123.28
132.666
131.57
Interest coverage
22.936
8.777
5.501
3.488
2.787
-32.613
-29.405
1.538
1.076
Sector positioning
Liquidity ratio
131.572024
2022
2023
2024
Q1: 113.27
Med: 158.88
Q3: 231.26
Average+7 pts over 3 years
In 2024, the liquidity ratio of ENVIE SUD EST (131.57) 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
1.08x2024
2022
2023
2024
Q1: 0.0x
Med: 0.62x
Q3: 7.08x
Good+27 pts over 3 years
In 2024, the interest coverage of ENVIE SUD EST (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 86 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 59 days of revenue, i.e. 2.1 M€ to permanently finance. Over 2016-2024, WCR increased by +106%, requiring additional financing.
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
2 071 204 €
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
86 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
88 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
2 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
59 j
WCR and payment terms evolution ENVIE SUD EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 004 261 €
1 005 582 €
977 397 €
906 114 €
1 265 921 €
1 284 572 €
2 034 100 €
1 231 736 €
2 071 204 €
Inventory turnover (days)
3
5
4
5
4
4
3
4
2
Customer payment term (days)
74
63
73
74
83
73
85
73
86
Supplier payment term (days)
71
67
60
52
59
68
73
91
88
Positioning of ENVIE SUD EST 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 716 141€ to 1 316 639€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
716k€894k€1316k€
894 947 €Range: 716 141€ - 1 316 639€
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 ENVIE SUD EST with other companies in the same sector:
Yes, ENVIE SUD EST generated a net profit of 212 k€ in 2024.
Where is the headquarters of ENVIE SUD EST ?
The headquarters of ENVIE SUD EST is located in VILLEURBANNE (69100), in the department Rhone.
Where to find the tax return of ENVIE SUD EST ?
The tax return of ENVIE SUD EST 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 ENVIE SUD EST operate?
ENVIE SUD EST 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