Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2014-02-05 (12 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: SAINT-PAUL (97460), La Reunion
NICOLLIN OCEAN INDIEN : revenue, balance sheet and financial ratios
NICOLLIN OCEAN INDIEN is a French company
founded 12 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in SAINT-PAUL (97460),
this company of category GE
shows in 2024 a revenue of 13.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NICOLLIN OCEAN INDIEN (SIREN 800256554)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 865 659 €
12 653 957 €
11 260 137 €
10 846 869 €
9 368 711 €
8 785 216 €
8 307 427 €
10 280 287 €
9 569 306 €
Net income
4 449 190 €
1 406 915 €
770 692 €
1 270 231 €
615 665 €
-302 213 €
-616 766 €
386 110 €
24 469 €
EBITDA
2 954 083 €
1 974 394 €
1 269 136 €
1 622 473 €
1 071 944 €
-275 836 €
-400 993 €
795 931 €
181 263 €
Net margin
32.1%
11.1%
6.8%
11.7%
6.6%
-3.4%
-7.4%
3.8%
0.3%
Revenue and income statement
In 2024, NICOLLIN OCEAN INDIEN achieves revenue of 13.9 M€. Revenue is growing positively over 9 years (CAGR: +4.7%). Vs 2023: +10%. After deducting consumption (1.4 M€), gross margin stands at 12.5 M€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.0 M€, representing 21.3% of revenue. Positive scissor effect: EBITDA margin improves by +5.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.4 M€, i.e. 32.1% 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
13 865 659 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 489 436 €
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
2 954 083 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 186 325 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 449 190 €
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
21.3%
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 161%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 37.6% 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
160.952%
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
27.382%
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
37.646%
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
1.492
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
472.928
241.097
526.168
684.054
70.798
14.408
13.173
6.853
160.952
Financial autonomy
10.699
16.925
7.576
2.895
16.187
35.598
31.968
42.369
27.382
Repayment capacity
12.93
3.116
-5.411
-4.116
0.471
0.18
0.207
0.115
1.492
Cash flow / Revenue
2.52%
7.871%
-5.02%
-2.396%
11.909%
12.605%
8.399%
10.08%
37.646%
Sector positioning
Debt ratio
160.952024
2022
2023
2024
Q1: 0.0
Med: 15.28
Q3: 63.85
Watch+36 pts over 3 years
In 2024, the debt ratio of NICOLLIN OCEAN INDIEN (160.95) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
27.38%2024
2022
2023
2024
Q1: 12.34%
Med: 33.41%
Q3: 50.45%
Average-6 pts over 3 years
In 2024, the financial autonomy of NICOLLIN OCEAN INDIEN (27.4%) 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
1.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.42 years
Average+24 pts over 3 years
In 2024, the repayment capacity of NICOLLIN OCEAN INDIEN (1.49) 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 165.43. 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 3.5x. Financial charges are adequately covered by operations.
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
165.431
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
106.966
145.256
140.936
125.774
142.059
170.855
159.421
172.19
165.431
Interest coverage
56.654
10.932
-17.904
-15.041
2.565
0.765
0.688
0.452
3.519
Sector positioning
Liquidity ratio
165.432024
2022
2023
2024
Q1: 113.41
Med: 157.47
Q3: 230.42
Good
In 2024, the liquidity ratio of NICOLLIN OCEAN INDIEN (165.43) 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.
Interest coverage
3.52x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 6.95x
Good+7 pts over 3 years
In 2024, the interest coverage of NICOLLIN OCEAN INDIEN (3.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 21 days of revenue, i.e. 824 k€ 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
823 620 €
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
28 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
74 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
3 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
21 j
WCR and payment terms evolution NICOLLIN OCEAN INDIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 018 078 €
1 861 040 €
2 145 725 €
1 153 235 €
-724 951 €
273 667 €
-851 604 €
-765 185 €
823 620 €
Inventory turnover (days)
2
1
3
2
3
1
1
2
3
Customer payment term (days)
42
51
73
31
21
28
28
27
28
Supplier payment term (days)
77
87
92
57
63
55
46
46
74
Positioning of NICOLLIN OCEAN INDIEN 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 1 054 966€ to 2 482 556€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1054k€1633k€2482k€
1 633 335 €Range: 1 054 966€ - 2 482 556€
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 OCEAN INDIEN with other companies in the same sector:
Frequently asked questions about NICOLLIN OCEAN INDIEN
What is the revenue of NICOLLIN OCEAN INDIEN ?
The revenue of NICOLLIN OCEAN INDIEN in 2024 is 13.9 M€.
Is NICOLLIN OCEAN INDIEN profitable?
Yes, NICOLLIN OCEAN INDIEN generated a net profit of 4.4 M€ in 2024.
Where is the headquarters of NICOLLIN OCEAN INDIEN ?
The headquarters of NICOLLIN OCEAN INDIEN is located in SAINT-PAUL (97460), in the department La Reunion.
Where to find the tax return of NICOLLIN OCEAN INDIEN ?
The tax return of NICOLLIN OCEAN INDIEN 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 OCEAN INDIEN operate?
NICOLLIN OCEAN INDIEN 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