Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-04-01 (22 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: MARNAY (70150), Haute-Saone
FRANCE CONCASSAGE : revenue, balance sheet and financial ratios
FRANCE CONCASSAGE is a French company
founded 22 years ago,
specialized in the sector Récupération de déchets triés.
Based in MARNAY (70150),
this company of category PME
shows in 2019 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCE CONCASSAGE (SIREN 453182123)
Indicator
2020
2019
2018
2017
Revenue
N/C
3 260 804 €
1 826 005 €
835 097 €
Net income
227 650 €
-463 448 €
-306 963 €
-206 185 €
EBITDA
N/C
-754 168 €
-353 902 €
-244 356 €
Net margin
N/C
-14.2%
-16.8%
-24.7%
Revenue and income statement
In 2020, FRANCE CONCASSAGE generates positive net income of 228 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
227 650 €
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 -391%. 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 -22%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-391.038%
Financial autonomy (2020)
?
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
-22.075%
Solvency indicators evolution FRANCE CONCASSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Debt ratio
-117.708
-215.111
-350.946
-391.038
Financial autonomy
-11.955
-2.885
-28.401
-22.075
Repayment capacity
-0.467
-0.213
-2.093
None
Cash flow / Revenue
-29.363%
-19.865%
-23.745%
None%
Sector positioning
Debt ratio
-391.042020
2018
2019
2020
Q1: 1.8
Med: 34.7
Q3: 116.89
Excellent
In 2020, the debt ratio of FRANCE CONCASSAGE (-391.04) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-22.07%2020
2018
2019
2020
Q1: 16.82%
Med: 36.41%
Q3: 60.95%
Average
In 2020, the financial autonomy of FRANCE CONCASSAGE (-22.1%) 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
-2.09 years2019
2018
2019
Q1: 0.0 years
Med: 0.49 years
Q3: 2.81 years
Excellent
In 2019, the repayment capacity of FRANCE CONCASSAGE (-2.09) 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.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 FRANCE CONCASSAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
146 576 €
-98 422 €
430 915 €
0 €
Inventory turnover (days)
0
7
4
0
Customer payment term (days)
192
78
43
0
Supplier payment term (days)
184
40
0
0
Positioning of FRANCE CONCASSAGE 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 FRANCE CONCASSAGE is estimated at
405 571 €
(range 73 314€ - 1 819 647€).
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 value2020
85 tx
73k€405k€1819k€
405 571 €Range: 73 314€ - 1 819 647€
NAF 5 all-time
Valuation method used
Net Income Multiple
227 650 €
×
1.8x
=405 571 €
Range: 73 314€ - 1 819 647€
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 FRANCE CONCASSAGE with other companies in the same sector:
Frequently asked questions about FRANCE CONCASSAGE
What is the revenue of FRANCE CONCASSAGE ?
The revenue of FRANCE CONCASSAGE in 2019 is 3.3 M€.
Is FRANCE CONCASSAGE profitable?
Yes, FRANCE CONCASSAGE generated a net profit of 228 k€ in 2020.
Where is the headquarters of FRANCE CONCASSAGE ?
The headquarters of FRANCE CONCASSAGE is located in MARNAY (70150), in the department Haute-Saone.
Where to find the tax return of FRANCE CONCASSAGE ?
The tax return of FRANCE CONCASSAGE 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 FRANCE CONCASSAGE operate?
FRANCE CONCASSAGE 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