Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-08-01 (14 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: AMBON (56190), Morbihan
EURL LE NEVE DIDIER : revenue, balance sheet and financial ratios
EURL LE NEVE DIDIER is a French company
founded 14 years ago,
specialized in the sector Récupération de déchets triés.
Based in AMBON (56190),
this company of category PME
shows in 2024 a revenue of 104 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL LE NEVE DIDIER (SIREN 534813779)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
104 088 €
117 086 €
141 093 €
113 377 €
93 787 €
75 858 €
79 189 €
58 711 €
Net income
2 311 €
244 €
5 538 €
3 781 €
4 450 €
732 €
-640 €
88 €
EBITDA
12 594 €
24 488 €
28 748 €
26 775 €
22 281 €
16 531 €
15 402 €
16 626 €
Net margin
2.2%
0.2%
3.9%
3.3%
4.7%
1.0%
-0.8%
0.1%
Revenue and income statement
In 2024, EURL LE NEVE DIDIER achieves revenue of 104 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.5%. Significant drop of -11% vs 2023. After deducting consumption (14 k€), gross margin stands at 90 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 13 k€, representing 12.1% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -49%, reducing margin by 8.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 2.2% 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
104 088 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
89 852 €
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
12 594 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 618 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 311 €
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
12.1%
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 28%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
28.313%
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
4.315%
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
20.96%
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
0.276
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
2609.732
2716.937
2303.532
18.425
740.725
431.546
410.153
28.313
Financial autonomy
85.887
81.406
80.695
1.055
65.154
59.829
57.601
4.315
Repayment capacity
4.612
4.588
4.073
3.282
1.614
0.881
0.688
0.276
Cash flow / Revenue
26.332%
14.252%
17.781%
20.926%
21.509%
19.267%
18.115%
20.96%
Sector positioning
Debt ratio
28.312024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average-22 pts over 3 years
In 2024, the debt ratio of EURL LE NEVE DIDIER (28.31) 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
4.32%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Average-46 pts over 3 years
In 2024, the financial autonomy of EURL LE NEVE DIDIER (4.3%) 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
0.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.38 years
Q3: 2.64 years
Good-15 pts over 3 years
In 2024, the repayment capacity of EURL LE NEVE DIDIER (0.28) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 49.73. 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 0.9x. Danger: operating income does not cover interest charges, unsustainable situation.
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
49.727
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
0.865
Liquidity indicators evolution EURL LE NEVE DIDIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
11.909
17.344
15.933
20.985
20.451
19.172
31.944
49.727
Interest coverage
26.206
26.867
17.615
10.341
6.446
2.122
0.858
0.865
Sector positioning
Liquidity ratio
49.732024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Watch+5 pts over 3 years
In 2024, the liquidity ratio of EURL LE NEVE DIDIER (49.73) 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.
Interest coverage
0.86x2024
2022
2023
2024
Q1: 0.0x
Med: 0.95x
Q3: 7.43x
Average-21 pts over 3 years
In 2024, the interest coverage of EURL LE NEVE DIDIER (0.9x) 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: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 176 days. Excellent situation: suppliers finance 113 days of the operating cycle (retail model). Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-271 days): operations structurally generate cash. Notable WCR improvement over the period (-23%), 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
-78 336 €
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
63 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
176 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
16 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
-271 j
WCR and payment terms evolution EURL LE NEVE DIDIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-63 665 €
-76 304 €
-69 777 €
-73 347 €
-79 447 €
-81 907 €
-85 736 €
-78 336 €
Inventory turnover (days)
0
0
10
0
0
0
0
16
Customer payment term (days)
39
36
40
39
40
14
23
63
Supplier payment term (days)
143
136
135
164
145
112
162
176
Positioning of EURL LE NEVE DIDIER 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 EURL LE NEVE DIDIER is estimated at
12 845 €
(range 5 871€ - 27 644€).
With an EBITDA of 12 594€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.18x
(conservative valuation).
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
5k€12k€27k€
12 845 €Range: 5 871€ - 27 644€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 594 €×1.0x
Estimation12 800 €
2 487€ - 26 543€
Revenue Multiple30%
104 088 €×0.18x
Estimation18 741 €
14 931€ - 35 594€
Net Income Multiple20%
2 311 €×1.8x
Estimation4 117 €
744€ - 18 472€
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 EURL LE NEVE DIDIER with other companies in the same sector:
Frequently asked questions about EURL LE NEVE DIDIER
What is the revenue of EURL LE NEVE DIDIER ?
The revenue of EURL LE NEVE DIDIER in 2024 is 104 k€.
Is EURL LE NEVE DIDIER profitable?
Yes, EURL LE NEVE DIDIER generated a net profit of 2 k€ in 2024.
Where is the headquarters of EURL LE NEVE DIDIER ?
The headquarters of EURL LE NEVE DIDIER is located in AMBON (56190), in the department Morbihan.
Where to find the tax return of EURL LE NEVE DIDIER ?
The tax return of EURL LE NEVE DIDIER 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 EURL LE NEVE DIDIER operate?
EURL LE NEVE DIDIER 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