Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: SAINT-DENIS-LES-BOURG (01000), Ain
QUINSON-FONLUPT : revenue, balance sheet and financial ratios
QUINSON-FONLUPT is a French company
founded 70 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in SAINT-DENIS-LES-BOURG (01000),
this company of category PME
shows in 2024 a revenue of 11.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - QUINSON-FONLUPT (SIREN 756200093)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 044 821 €
9 212 225 €
10 120 822 €
9 312 254 €
6 720 550 €
7 654 837 €
9 923 880 €
13 089 435 €
12 842 942 €
Net income
240 391 €
81 450 €
391 636 €
425 642 €
241 594 €
231 213 €
-166 896 €
308 405 €
-229 534 €
EBITDA
744 472 €
278 256 €
912 611 €
1 090 431 €
537 603 €
438 127 €
40 917 €
431 642 €
-13 034 €
Net margin
2.2%
0.9%
3.9%
4.6%
3.6%
3.0%
-1.7%
2.4%
-1.8%
Revenue and income statement
In 2024, QUINSON-FONLUPT achieves revenue of 11.0 M€. Activity remains stable over the period (CAGR: -1.9%). Vs 2023, growth of +20% (9.2 M€ -> 11.0 M€). After deducting consumption (4.0 M€), gross margin stands at 7.0 M€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 744 k€, representing 6.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 240 k€, i.e. 2.2% 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
11 044 821 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 009 504 €
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
744 472 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
242 513 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
240 391 €
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
6.7%
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 98%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
98.324%
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
39.107%
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
4.685%
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
6.49
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
104.655
95.876
130.586
72.626
60.492
51.571
108.958
124.199
98.324
Financial autonomy
28.484
16.562
18.062
22.216
27.773
37.2
32.088
31.244
39.107
Repayment capacity
-38.515
3.386
32.672
0.613
6.177
1.293
4.191
28.131
6.49
Cash flow / Revenue
-0.442%
1.855%
0.295%
16.137%
2.15%
8.711%
6.555%
1.361%
4.685%
Sector positioning
Debt ratio
98.322024
2022
2023
2024
Q1: 0.0
Med: 15.28
Q3: 63.85
Watch
In 2024, the debt ratio of QUINSON-FONLUPT (98.32) 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
39.11%2024
2022
2023
2024
Q1: 12.34%
Med: 33.41%
Q3: 50.45%
Good+10 pts over 3 years
In 2024, the financial autonomy of QUINSON-FONLUPT (39.1%) 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
6.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.42 years
Watch
In 2024, the repayment capacity of QUINSON-FONLUPT (6.49) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 293.65. 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 6.4x. 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
293.655
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
6.373
Liquidity indicators evolution QUINSON-FONLUPT
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
141.709
105.502
98.338
129.339
143.797
184.555
185.313
208.044
293.655
Interest coverage
-312.483
11.862
99.499
6.714
2.925
1.163
1.661
16.833
6.373
Sector positioning
Liquidity ratio
293.652024
2022
2023
2024
Q1: 113.41
Med: 157.47
Q3: 230.42
Excellent+19 pts over 3 years
In 2024, the liquidity ratio of QUINSON-FONLUPT (293.65) 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
6.37x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 6.95x
Good
In 2024, the interest coverage of QUINSON-FONLUPT (6.4x) 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: 70 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. The company must finance 19 days of gap between collections and payments. Inventory turnover is 23 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 104 days of revenue, i.e. 3.2 M€ to permanently finance. Notable WCR improvement over the period (-34%), freeing up cash.
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
3 177 595 €
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
70 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
51 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
23 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
104 j
WCR and payment terms evolution QUINSON-FONLUPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 843 073 €
3 771 459 €
2 434 427 €
3 067 217 €
889 196 €
2 749 722 €
2 598 825 €
3 533 073 €
3 177 595 €
Inventory turnover (days)
34
28
34
48
43
38
27
44
23
Customer payment term (days)
71
78
56
61
77
68
61
73
70
Supplier payment term (days)
85
92
80
110
0
66
77
79
51
Positioning of QUINSON-FONLUPT 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 623 250€ to 1 118 856€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
623k€763k€1118k€
763 468 €Range: 623 250€ - 1 118 856€
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 QUINSON-FONLUPT with other companies in the same sector:
The revenue of QUINSON-FONLUPT in 2024 is 11.0 M€.
Is QUINSON-FONLUPT profitable?
Yes, QUINSON-FONLUPT generated a net profit of 240 k€ in 2024.
Where is the headquarters of QUINSON-FONLUPT ?
The headquarters of QUINSON-FONLUPT is located in SAINT-DENIS-LES-BOURG (01000), in the department Ain.
Where to find the tax return of QUINSON-FONLUPT ?
The tax return of QUINSON-FONLUPT 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 QUINSON-FONLUPT operate?
QUINSON-FONLUPT 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