Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1992-01-01 (34 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: BASSE-TERRE (97100), Guadeloupe
NICOLLIN ANTILLES : revenue, balance sheet and financial ratios
NICOLLIN ANTILLES is a French company
founded 34 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in BASSE-TERRE (97100),
this company of category GE
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 - NICOLLIN ANTILLES (SIREN 384016028)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
12 570 135 €
11 800 787 €
10 862 404 €
10 479 794 €
9 172 784 €
9 124 073 €
10 525 312 €
10 897 634 €
9 760 365 €
Net income
905 791 €
2 585 960 €
2 065 459 €
2 013 768 €
-54 009 €
-4 965 €
708 280 €
1 594 659 €
588 583 €
EBITDA
2 471 572 €
2 121 495 €
2 384 803 €
2 530 402 €
1 905 831 €
2 456 780 €
2 277 482 €
2 773 212 €
1 578 837 €
Net margin
7.2%
21.9%
19.0%
19.2%
-0.6%
-0.1%
6.7%
14.6%
6.0%
Revenue and income statement
In 2024, NICOLLIN ANTILLES achieves revenue of 12.6 M€. Revenue is growing positively over 9 years (CAGR: +2.9%). Vs 2022: +7%. After deducting consumption (1.6 M€), gross margin stands at 10.9 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.5 M€, representing 19.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 906 k€, i.e. 7.2% 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
12 570 135 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 945 557 €
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
2 471 572 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 382 878 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
905 791 €
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
19.7%
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 64%. 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 15.9% 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
21.926%
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
63.837%
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
15.875%
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
0.763
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
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
308.326
264.472
373.394
593.082
703.017
304.024
168.171
84.318
21.926
Financial autonomy
16.891
20.705
17.371
11.973
10.826
21.247
31.745
44.411
63.837
Repayment capacity
3.329
2.68
4.385
3.838
5.356
3.877
8.425
4.367
0.763
Cash flow / Revenue
15.002%
23.33%
20.094%
28.496%
23.284%
27.248%
10.476%
13.563%
15.875%
Sector positioning
Debt ratio
21.932024
2021
2022
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Average-22 pts over 3 years
In 2024, the debt ratio of NICOLLIN ANTILLES (21.93) 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
63.84%2024
2021
2022
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Excellent+32 pts over 3 years
In 2024, the financial autonomy of NICOLLIN ANTILLES (63.8%) 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
0.76 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Average-12 pts over 3 years
In 2024, the repayment capacity of NICOLLIN ANTILLES (0.76) 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 344.23. 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 7.6x. 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
344.232
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
7.578
Liquidity indicators evolution NICOLLIN ANTILLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
265.941
345.994
500.889
525.689
668.812
567.291
584.314
473.391
344.232
Interest coverage
6.545
3.37
4.691
5.168
7.336
5.183
5.333
7.698
7.578
Sector positioning
Liquidity ratio
344.232024
2021
2022
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Excellent
In 2024, the liquidity ratio of NICOLLIN ANTILLES (344.23) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
7.58x2024
2021
2022
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent
In 2024, the interest coverage of NICOLLIN ANTILLES (7.6x) 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: 207 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The gap of 171 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 165 days of revenue, i.e. 5.8 M€ to permanently finance.
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
5 756 116 €
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
207 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
36 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
1 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
165 j
WCR and payment terms evolution NICOLLIN ANTILLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
5 119 409 €
8 000 389 €
10 485 526 €
10 327 721 €
10 890 571 €
10 812 527 €
11 358 381 €
10 634 515 €
5 756 116 €
Inventory turnover (days)
1
1
2
2
2
3
2
2
1
Customer payment term (days)
223
286
376
476
533
486
449
361
207
Supplier payment term (days)
53
61
58
81
49
65
33
41
36
Positioning of NICOLLIN ANTILLES 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 839 924€ to 1 991 193€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
839k€1306k€1991k€
1 306 110 €Range: 839 924€ - 1 991 193€
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 NICOLLIN ANTILLES with other companies in the same sector:
Frequently asked questions about NICOLLIN ANTILLES
What is the revenue of NICOLLIN ANTILLES ?
The revenue of NICOLLIN ANTILLES in 2024 is 12.6 M€.
Is NICOLLIN ANTILLES profitable?
Yes, NICOLLIN ANTILLES generated a net profit of 906 k€ in 2024.
Where is the headquarters of NICOLLIN ANTILLES ?
The headquarters of NICOLLIN ANTILLES is located in BASSE-TERRE (97100), in the department Guadeloupe.
Where to find the tax return of NICOLLIN ANTILLES ?
The tax return of NICOLLIN ANTILLES 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 NICOLLIN ANTILLES operate?
NICOLLIN ANTILLES 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