Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2016-01-01 (10 years)Status: ActiveBusiness sector: Traitement et élimination des déchets non dangereuxLocation: PARIS (75008), Paris
PAPREC ENERGIES 59 : revenue, balance sheet and financial ratios
PAPREC ENERGIES 59 is a French company
founded 10 years ago,
specialized in the sector Traitement et élimination des déchets non dangereux.
Based in PARIS (75008),
this company of category GE
shows in 2024 a revenue of 17.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAPREC ENERGIES 59 (SIREN 817658842)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
17 259 213 €
19 217 656 €
16 047 455 €
12 365 622 €
10 300 249 €
8 720 096 €
8 111 160 €
7 678 866 €
7 325 991 €
Net income
1 547 354 €
735 521 €
1 351 410 €
540 678 €
625 414 €
858 070 €
989 915 €
556 119 €
17 146 €
EBITDA
1 681 827 €
2 326 696 €
2 509 705 €
905 004 €
911 428 €
1 357 449 €
1 044 041 €
749 423 €
-378 305 €
Net margin
9.0%
3.8%
8.4%
4.4%
6.1%
9.8%
12.2%
7.2%
0.2%
Revenue and income statement
In 2024, PAPREC ENERGIES 59 achieves revenue of 17.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.3%. Significant drop of -10% vs 2023. After deducting consumption (197 k€), gross margin stands at 17.1 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.7 M€, representing 9.7% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -28%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 M€, i.e. 9.0% 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
17 259 213 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 061 850 €
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
1 681 827 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 972 834 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 547 354 €
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
9.7%
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 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
24.93%
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
27.639%
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
7.229%
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
0.877
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
117.713
9.29
0.018
13.472
6.889
0.001
0.0
7.01
24.93
Financial autonomy
5.578
12.669
11.55
25.122
15.704
14.139
22.812
18.532
27.639
Repayment capacity
-0.133
-0.045
0.0
0.151
0.089
0.0
0.0
0.105
0.877
Cash flow / Revenue
-26.141%
-15.306%
-5.899%
10.997%
6.302%
5.704%
13.009%
9.916%
7.229%
Sector positioning
Debt ratio
24.932024
2022
2023
2024
Q1: 0.0
Med: 24.93
Q3: 273.79
Good+25 pts over 3 years
In 2024, the debt ratio of PAPREC ENERGIES 59 (24.93) 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
27.64%2024
2022
2023
2024
Q1: 5.15%
Med: 19.87%
Q3: 43.79%
Good+8 pts over 3 years
In 2024, the financial autonomy of PAPREC ENERGIES 59 (27.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Average+37 pts over 3 years
In 2024, the repayment capacity of PAPREC ENERGIES 59 (0.88) 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 186.53. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
186.526
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
1.529
Liquidity indicators evolution PAPREC ENERGIES 59
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
114.257
122.547
115.293
147.377
125.435
125.735
152.261
152.271
186.526
Interest coverage
0.0
0.0
0.0
0.055
0.079
0.189
0.0
0.0
1.529
Sector positioning
Liquidity ratio
186.532024
2022
2023
2024
Q1: 92.55
Med: 155.32
Q3: 294.17
Good+8 pts over 3 years
In 2024, the liquidity ratio of PAPREC ENERGIES 59 (186.53) 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
1.53x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 10.26x
Good+27 pts over 3 years
In 2024, the interest coverage of PAPREC ENERGIES 59 (1.5x) 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: 120 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Inventory turnover is 16 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 303 days of revenue, i.e. 14.5 M€ to permanently finance. Over 2016-2024, WCR increased by +463%, 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
14 538 125 €
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
120 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
169 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
16 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
303 j
WCR and payment terms evolution PAPREC ENERGIES 59
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 581 972 €
2 940 775 €
2 114 742 €
3 227 308 €
4 678 167 €
4 434 683 €
7 826 344 €
13 114 321 €
14 538 125 €
Inventory turnover (days)
14
21
23
25
22
22
19
16
16
Customer payment term (days)
75
119
81
100
63
65
142
174
120
Supplier payment term (days)
123
127
100
106
147
113
132
168
169
Positioning of PAPREC ENERGIES 59 in its sector
Comparison with sector Traitement et élimination des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 1 149 760€ to 6 615 737€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1149k€1873k€6615k€
1 873 224 €Range: 1 149 760€ - 6 615 737€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Traitement et élimination des déchets non dangereux)
Compare PAPREC ENERGIES 59 with other companies in the same sector:
Frequently asked questions about PAPREC ENERGIES 59
What is the revenue of PAPREC ENERGIES 59 ?
The revenue of PAPREC ENERGIES 59 in 2024 is 17.3 M€.
Is PAPREC ENERGIES 59 profitable?
Yes, PAPREC ENERGIES 59 generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of PAPREC ENERGIES 59 ?
The headquarters of PAPREC ENERGIES 59 is located in PARIS (75008), in the department Paris.
Where to find the tax return of PAPREC ENERGIES 59 ?
The tax return of PAPREC ENERGIES 59 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 PAPREC ENERGIES 59 operate?
PAPREC ENERGIES 59 operates in the sector Traitement et élimination des déchets non dangereux (NAF code 38.21Z). 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