Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-10-25 (12 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: PARIS (75002), Paris
RESOURCE SAVING DEVELOPMENT : revenue, balance sheet and financial ratios
RESOURCE SAVING DEVELOPMENT is a French company
founded 12 years ago,
specialized in the sector Récupération de déchets triés.
Based in PARIS (75002),
this company of category PME
shows in 2021 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESOURCE SAVING DEVELOPMENT (SIREN 798376190)
Indicator
2021
2019
2018
2017
2016
Revenue
1 282 967 €
1 426 613 €
1 310 886 €
1 059 812 €
1 189 702 €
Net income
6 191 €
27 053 €
26 726 €
445 €
8 345 €
EBITDA
13 960 €
34 951 €
26 310 €
3 341 €
12 165 €
Net margin
0.5%
1.9%
2.0%
0.0%
0.7%
Revenue and income statement
In 2021, RESOURCE SAVING DEVELOPMENT achieves revenue of 1.3 M€. Revenue is growing positively over 5 years (CAGR: +1.5%). Significant drop of -10% vs 2019. After deducting consumption (456 k€), gross margin stands at 827 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14 k€, representing 1.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 282 967 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
827 196 €
EBITDA (2021)
?
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
13 960 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 327 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 191 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.1%
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 335%. 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 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 52.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
335.159%
Financial autonomy (2021)
?
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
16.741%
Cash flow / Revenue (2021)
?
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
0.574%
Repayment capacity (2021)
?
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
51.999
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution RESOURCE SAVING DEVELOPMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
116.344
66.035
13.185
141.607
335.159
Financial autonomy
14.912
21.955
13.147
12.438
16.741
Repayment capacity
-28.35
0.593
0.417
4.597
51.999
Cash flow / Revenue
-0.195%
0.092%
2.005%
1.955%
0.574%
Sector positioning
Debt ratio
335.162021
2018
2019
2021
Q1: 2.05
Med: 28.58
Q3: 87.08
Watch+34 pts over 3 years
In 2021, the debt ratio of RESOURCE SAVING DEVELOPMENT (335.16) 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
16.74%2021
2018
2019
2021
Q1: 20.52%
Med: 40.58%
Q3: 60.1%
Average
In 2021, the financial autonomy of RESOURCE SAVING DEVELOPMENT (16.7%) 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
52.0 years2021
2018
2019
2021
Q1: 0.0 years
Med: 0.47 years
Q3: 1.9 years
Watch+27 pts over 3 years
In 2021, the repayment capacity of RESOURCE SAVING DEVELOPMENT (52.00) 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 292.64. 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 17.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2021)
?
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
292.637
Interest coverage (2021)
?
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
17.801
Liquidity indicators evolution RESOURCE SAVING DEVELOPMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
135.04
127.624
115.767
135.181
292.637
Interest coverage
0.0
0.0
2.338
0.529
17.801
Sector positioning
Liquidity ratio
292.642021
2018
2019
2021
Q1: 137.08
Med: 203.47
Q3: 316.19
Good+46 pts over 3 years
In 2021, the liquidity ratio of RESOURCE SAVING DEVELOPMENT (292.64) 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
17.8x2021
2018
2019
2021
Q1: 0.0x
Med: 0.43x
Q3: 2.01x
Excellent+16 pts over 3 years
In 2021, the interest coverage of RESOURCE SAVING DEVELOPMENT (17.8x) 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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 55 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 197 days of revenue, i.e. 701 k€ to permanently finance. Over 2016-2021, WCR increased by +144%, requiring additional financing.
Operating WCR (2021)
?
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
700 526 €
Customer credit (2021)
?
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
11 j
Supplier credit (2021)
?
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
36 j
Inventory turnover (2021)
?
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
55 j
WCR in days of revenue (2021)
?
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
197 j
WCR and payment terms evolution RESOURCE SAVING DEVELOPMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
286 980 €
236 349 €
328 115 €
681 436 €
700 526 €
Inventory turnover (days)
15
2
20
35
55
Customer payment term (days)
60
74
76
127
11
Supplier payment term (days)
63
52
118
99
36
Positioning of RESOURCE SAVING DEVELOPMENT in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 2 431€ to 58 117€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
2k€5k€58k€
5 241 €Range: 2 431€ - 58 117€
NAF 5 année 2021
How is this estimate calculated?
This estimate is based on the analysis of 27 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 RESOURCE SAVING DEVELOPMENT with other companies in the same sector:
Frequently asked questions about RESOURCE SAVING DEVELOPMENT
What is the revenue of RESOURCE SAVING DEVELOPMENT ?
The revenue of RESOURCE SAVING DEVELOPMENT in 2021 is 1.3 M€.
Is RESOURCE SAVING DEVELOPMENT profitable?
Yes, RESOURCE SAVING DEVELOPMENT generated a net profit of 6 k€ in 2021.
Where is the headquarters of RESOURCE SAVING DEVELOPMENT ?
The headquarters of RESOURCE SAVING DEVELOPMENT is located in PARIS (75002), in the department Paris.
Where to find the tax return of RESOURCE SAVING DEVELOPMENT ?
The tax return of RESOURCE SAVING DEVELOPMENT 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 RESOURCE SAVING DEVELOPMENT operate?
RESOURCE SAVING DEVELOPMENT 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.
Item evolution
Rotate your phone to landscape mode to view the chart