PASTEUR RECYCLAGE : revenue, balance sheet and financial ratios

PASTEUR RECYCLAGE is a French company founded 41 years ago, specialized in the sector Récupération de déchets triés. Based in VETRAZ-MONTHOUX (74100), this company of category PME shows in 2023 a revenue of 2.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - PASTEUR RECYCLAGE (SIREN 331089458)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016 2016
Revenue N/C 2 573 615 € 3 508 535 € 3 072 021 € 1 925 559 € 2 217 015 € N/C 3 069 161 € 3 152 727 € 2 686 186 €
Net income 45 431 € 57 188 € 19 323 € 43 750 € 5 441 € 26 005 € 51 683 € 60 854 € -177 137 € -106 214 €
EBITDA N/C 76 036 € 98 231 € 63 730 € 28 557 € 56 345 € N/C 111 179 € 112 817 € 135 147 €
Net margin N/C 2.2% 0.6% 1.4% 0.3% 1.2% N/C 2.0% -5.6% -4.0%

Revenue and income statement

In 2024, PASTEUR RECYCLAGE generates positive net income of 45 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

45 431 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

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

56.946%

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

17.308%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

4.2%

Solvency indicators evolution
PASTEUR RECYCLAGE

Sector positioning

Debt ratio
56.95 2024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average +13 pts over 3 years

In 2024, the debt ratio of PASTEUR RECYCLAGE (56.95) 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
17.31% 2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Average

In 2024, the financial autonomy of PASTEUR RECYCLAGE (17.3%) 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
6.58 years 2023
2022
2023
Q1: 0.0 years
Med: 0.31 years
Q3: 2.39 years
Average

In 2023, the repayment capacity of PASTEUR RECYCLAGE (6.58) 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 125.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

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

125.707

Liquidity indicators evolution
PASTEUR RECYCLAGE

Sector positioning

Liquidity ratio
125.71 2024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Watch

In 2024, the liquidity ratio of PASTEUR RECYCLAGE (125.71) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Interest coverage
12.17x 2023
2022
2023
Q1: 0.0x
Med: 0.63x
Q3: 4.22x
Excellent

In 2023, the interest coverage of PASTEUR RECYCLAGE (12.2x) 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.

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

0 €

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

0 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

0 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

0 j

WCR and payment terms evolution
PASTEUR RECYCLAGE

Positioning of PASTEUR RECYCLAGE 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 PASTEUR RECYCLAGE is estimated at 80 937 € (range 14 630€ - 363 138€). 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 value 2024
85 tx
14k€ 80k€ 363k€
80 937 € Range: 14 630€ - 363 138€
NAF 5 all-time

Valuation method used

Net Income Multiple
45 431 € × 1.8x = 80 938 €
Range: 14 631€ - 363 138€

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 PASTEUR RECYCLAGE with other companies in the same sector:

Frequently asked questions about PASTEUR RECYCLAGE

What is the revenue of PASTEUR RECYCLAGE ?

The revenue of PASTEUR RECYCLAGE in 2023 is 2.6 M€.

Is PASTEUR RECYCLAGE profitable?

Yes, PASTEUR RECYCLAGE generated a net profit of 45 k€ in 2024.

Where is the headquarters of PASTEUR RECYCLAGE ?

The headquarters of PASTEUR RECYCLAGE is located in VETRAZ-MONTHOUX (74100), in the department Haute-Savoie.

Where to find the tax return of PASTEUR RECYCLAGE ?

The tax return of PASTEUR RECYCLAGE 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 PASTEUR RECYCLAGE operate?

PASTEUR RECYCLAGE 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.