Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1998-02-20 (28 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: HARNES (62440), Pas-de-Calais
RAMERY ENVIRONNEMENT : revenue, balance sheet and financial ratios
RAMERY ENVIRONNEMENT is a French company
founded 28 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in HARNES (62440),
this company of category ETI
shows in 2024 a revenue of 32.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RAMERY ENVIRONNEMENT (SIREN 417979127)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
32 848 465 €
37 029 979 €
35 441 982 €
33 955 624 €
28 797 708 €
29 887 085 €
26 118 790 €
30 586 917 €
Net income
2 824 112 €
4 426 519 €
4 489 995 €
5 078 186 €
2 296 827 €
3 483 166 €
600 093 €
-39 351 €
EBITDA
4 521 333 €
5 341 160 €
4 113 556 €
4 658 749 €
2 893 892 €
3 185 331 €
698 776 €
1 891 578 €
Net margin
8.6%
12.0%
12.7%
15.0%
8.0%
11.7%
2.3%
-0.1%
Revenue and income statement
In 2024, RAMERY ENVIRONNEMENT achieves revenue of 32.8 M€. Revenue is growing positively over 8 years (CAGR: +0.9%). Significant drop of -11% vs 2023. After deducting consumption (1.3 M€), gross margin stands at 31.6 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.5 M€, representing 13.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.8 M€, i.e. 8.6% 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
32 848 465 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
31 562 870 €
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
4 521 333 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 454 797 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 824 112 €
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
13.8%
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 90%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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 4.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 12.9% 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
89.951%
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
40.266%
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
12.88%
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
4.312
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
428.118
412.452
230.426
147.743
121.891
105.825
93.081
89.951
Financial autonomy
12.322
13.786
20.47
28.211
32.758
36.642
38.663
40.266
Repayment capacity
6.708
7.984
3.58
2.804
3.163
3.874
4.009
4.312
Cash flow / Revenue
8.385%
8.141%
15.036%
16.759%
14.948%
12.412%
11.91%
12.88%
Sector positioning
Debt ratio
89.952024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Watch
In 2024, the debt ratio of RAMERY ENVIRONNEMENT (89.95) 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
40.27%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Good
In 2024, the financial autonomy of RAMERY ENVIRONNEMENT (40.3%) 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
4.31 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Watch
In 2024, the repayment capacity of RAMERY ENVIRONNEMENT (4.31) 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 307.69. 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 22.4x. 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
307.69
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
156.008
229.206
239.874
262.048
311.157
341.723
298.911
307.69
Interest coverage
53.229
16.359
7.512
58.176
1.011
1.538
11.38
22.445
Sector positioning
Liquidity ratio
307.692024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Excellent
In 2024, the liquidity ratio of RAMERY ENVIRONNEMENT (307.69) 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
22.45x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent+8 pts over 3 years
In 2024, the interest coverage of RAMERY ENVIRONNEMENT (22.4x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 293 days of revenue, i.e. 26.7 M€ to permanently finance. Over 2016-2024, WCR increased by +186%, 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
26 692 334 €
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
61 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
63 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
293 j
WCR and payment terms evolution RAMERY ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 333 904 €
11 326 152 €
9 713 004 €
10 085 245 €
18 528 565 €
27 822 310 €
27 469 949 €
26 692 334 €
Inventory turnover (days)
4
2
2
1
1
0
0
1
Customer payment term (days)
105
103
83
93
79
79
71
61
Supplier payment term (days)
85
69
81
84
82
67
68
63
Positioning of RAMERY ENVIRONNEMENT 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 2 078 816€ to 4 414 047€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2078k€2938k€4414k€
2 938 967 €Range: 2 078 816€ - 4 414 047€
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 RAMERY ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about RAMERY ENVIRONNEMENT
What is the revenue of RAMERY ENVIRONNEMENT ?
The revenue of RAMERY ENVIRONNEMENT in 2024 is 32.8 M€.
Is RAMERY ENVIRONNEMENT profitable?
Yes, RAMERY ENVIRONNEMENT generated a net profit of 2.8 M€ in 2024.
Where is the headquarters of RAMERY ENVIRONNEMENT ?
The headquarters of RAMERY ENVIRONNEMENT is located in HARNES (62440), in the department Pas-de-Calais.
Where to find the tax return of RAMERY ENVIRONNEMENT ?
The tax return of RAMERY ENVIRONNEMENT 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 RAMERY ENVIRONNEMENT operate?
RAMERY ENVIRONNEMENT 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