MODUS VALORIS : revenue, balance sheet and financial ratios
MODUS VALORIS is a French company
founded 26 years ago,
specialized in the sector Récupération de déchets triés.
Based in BOURGOIN-JALLIEU (38300),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MODUS VALORIS (SIREN 429854300)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
2 491 068 €
2 498 764 €
4 392 105 €
4 082 278 €
3 723 031 €
2 663 746 €
Net income
321 038 €
309 571 €
542 981 €
407 136 €
494 592 €
1 474 678 €
969 523 €
1 216 426 €
282 832 €
EBITDA
N/C
N/C
N/C
851 986 €
819 701 €
1 475 803 €
1 719 134 €
1 485 699 €
1 021 728 €
Net margin
N/C
N/C
N/C
16.3%
19.8%
33.6%
23.7%
32.7%
10.6%
Revenue and income statement
In 2025, MODUS VALORIS generates positive net income of 321 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 283 k€ -> 321 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
321 038 €
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 22%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
21.881%
Financial autonomy (2025)
?
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
70.45%
Asset age ratio (2025)
?
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
2025
Debt ratio
52.865
27.262
13.267
4.528
6.31
9.03
11.751
27.241
21.881
Financial autonomy
26.669
37.8
54.012
74.855
83.497
75.126
71.859
62.308
70.45
Repayment capacity
0.453
0.522
0.242
0.186
0.239
0.256
None
None
None
Cash flow / Revenue
35.758%
25.356%
32.88%
20.034%
25.414%
28.714%
None%
None%
None%
Sector positioning
Debt ratio
21.882025
2023
2024
2025
Q1: 3.37
Med: 25.2
Q3: 87.19
Good+9 pts over 3 years
In 2025, the debt ratio of MODUS VALORIS (21.88) 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
70.45%2025
2023
2024
2025
Q1: 32.3%
Med: 49.88%
Q3: 69.52%
Excellent
In 2025, the financial autonomy of MODUS VALORIS (70.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 365.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
365.802
Liquidity indicators evolution MODUS VALORIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
532.435
403.275
907.797
398.585
0.0
342.277
360.248
402.515
365.802
Interest coverage
0.342
0.28
0.27
0.207
0.175
0.225
None
None
None
Sector positioning
Liquidity ratio
365.82025
2023
2024
2025
Q1: 142.48
Med: 250.17
Q3: 428.61
Good-8 pts over 3 years
In 2025, the liquidity ratio of MODUS VALORIS (365.80) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 MODUS VALORIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 995 092 €
1 506 971 €
1 431 941 €
1 101 364 €
-185 308 €
754 345 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
1
0
0
0
Customer payment term (days)
58
95
30
27
0
79
0
0
0
Supplier payment term (days)
72
52
39
67
37
94
0
0
0
Positioning of MODUS VALORIS 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 MODUS VALORIS is estimated at
571 946 €
(range 103 389€ - 2 566 114€).
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 value2025
85 tx
103k€571k€2566k€
571 946 €Range: 103 389€ - 2 566 114€
NAF 5 all-time
Valuation method used
Net Income Multiple
321 038 €
×
1.8x
=571 947 €
Range: 103 390€ - 2 566 114€
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 MODUS VALORIS with other companies in the same sector:
Yes, MODUS VALORIS generated a net profit of 321 k€ in 2025.
Where is the headquarters of MODUS VALORIS ?
The headquarters of MODUS VALORIS is located in BOURGOIN-JALLIEU (38300), in the department Isere.
Where to find the tax return of MODUS VALORIS ?
The tax return of MODUS VALORIS 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 MODUS VALORIS operate?
MODUS VALORIS 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