MEDI COLLECTE AZUR : revenue, balance sheet and financial ratios
MEDI COLLECTE AZUR is a French company
founded 20 years ago,
specialized in the sector Collecte des déchets dangereux.
Based in NICE (06300),
this company of category PME
shows in 2024 a revenue of 834 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDI COLLECTE AZUR (SIREN 483839460)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
833 766 €
779 475 €
813 519 €
863 114 €
807 483 €
1 480 199 €
1 687 287 €
1 588 178 €
1 771 688 €
Net income
231 109 €
356 362 €
215 700 €
130 202 €
93 065 €
52 757 €
60 515 €
52 481 €
72 207 €
EBITDA
59 308 €
63 061 €
84 608 €
126 256 €
142 280 €
117 022 €
106 576 €
110 406 €
134 053 €
Net margin
27.7%
45.7%
26.5%
15.1%
11.5%
3.6%
3.6%
3.3%
4.1%
Revenue and income statement
In 2024, MEDI COLLECTE AZUR achieves revenue of 834 k€. Revenue is declining over the period 2016-2024 (CAGR: -9.0%). Vs 2023: +7%. After deducting consumption (257 k€), gross margin stands at 577 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 59 k€, representing 7.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 231 k€, i.e. 27.7% 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
833 766 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
576 518 €
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
59 308 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
43 554 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
231 109 €
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
7.0%
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 25%. 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 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 29.3% 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
24.598%
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
65.374%
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
29.32%
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
0.839
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
82.129
60.848
42.944
22.863
46.594
44.149
33.748
27.635
24.598
Financial autonomy
38.884
43.515
44.571
38.16
50.852
54.56
62.7
66.923
65.374
Repayment capacity
4.354
4.023
2.558
1.546
2.008
3.365
1.102
0.586
0.839
Cash flow / Revenue
4.859%
4.354%
4.418%
4.163%
13.818%
8.794%
24.725%
46.546%
29.32%
Sector positioning
Debt ratio
24.62024
2022
2023
2024
Q1: 3.68
Med: 27.45
Q3: 88.72
Good
In 2024, the debt ratio of MEDI COLLECTE AZUR (24.60) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
65.37%2024
2022
2023
2024
Q1: 15.41%
Med: 36.62%
Q3: 53.34%
Excellent
In 2024, the financial autonomy of MEDI COLLECTE AZUR (65.4%) 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
0.84 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.25 years
Average
In 2024, the repayment capacity of MEDI COLLECTE AZUR (0.84) 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 134.34. 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 7.7x. Operating income very largely covers interest expenses: high safety margin.
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
134.338
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
7.717
Liquidity indicators evolution MEDI COLLECTE AZUR
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
66.418
40.751
29.613
40.052
96.494
153.093
187.376
231.668
134.338
Interest coverage
16.831
21.539
17.684
9.261
2.806
6.2
7.295
7.369
7.717
Sector positioning
Liquidity ratio
134.342024
2022
2023
2024
Q1: 117.26
Med: 165.58
Q3: 241.01
Average-15 pts over 3 years
In 2024, the liquidity ratio of MEDI COLLECTE AZUR (134.34) 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
7.72x2024
2022
2023
2024
Q1: 0.0x
Med: 1.12x
Q3: 4.26x
Excellent
In 2024, the interest coverage of MEDI COLLECTE AZUR (7.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 78 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 86 days of revenue, i.e. 198 k€ to permanently finance. Over 2016-2024, WCR increased by +197%, 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
198 295 €
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
78 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
91 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
13 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
86 j
WCR and payment terms evolution MEDI COLLECTE AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
66 828 €
-28 222 €
-70 748 €
31 277 €
-16 973 €
114 518 €
164 860 €
168 717 €
198 295 €
Inventory turnover (days)
5
4
3
0
0
16
17
21
13
Customer payment term (days)
35
26
13
36
49
51
38
72
78
Supplier payment term (days)
53
51
62
110
68
69
75
47
91
Positioning of MEDI COLLECTE AZUR in its sector
Comparison with sector Collecte des déchets dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (35 transactions).
This range of 50 925€ to 114 656€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
50k€69k€114k€
69 562 €Range: 50 925€ - 114 656€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 35 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 dangereux)
Compare MEDI COLLECTE AZUR with other companies in the same sector:
Frequently asked questions about MEDI COLLECTE AZUR
What is the revenue of MEDI COLLECTE AZUR ?
The revenue of MEDI COLLECTE AZUR in 2024 is 834 k€.
Is MEDI COLLECTE AZUR profitable?
Yes, MEDI COLLECTE AZUR generated a net profit of 231 k€ in 2024.
Where is the headquarters of MEDI COLLECTE AZUR ?
The headquarters of MEDI COLLECTE AZUR is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of MEDI COLLECTE AZUR ?
The tax return of MEDI COLLECTE AZUR 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 MEDI COLLECTE AZUR operate?
MEDI COLLECTE AZUR operates in the sector Collecte des déchets dangereux (NAF code 38.12Z). 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