Employees: 32 (2023.0)Legal category: SA (autres)Size: GECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Traitement et élimination des déchets dangereuxLocation: LIMAY (78520), Yvelines
SARP INDUSTRIES : revenue, balance sheet and financial ratios
SARP INDUSTRIES is a French company
founded 126 years ago,
specialized in the sector Traitement et élimination des déchets dangereux.
Based in LIMAY (78520),
this company of category GE
shows in 2024 a revenue of 92.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARP INDUSTRIES (SIREN 303772982)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
92 559 826 €
88 096 760 €
81 486 240 €
76 893 287 €
75 101 576 €
71 466 951 €
67 717 252 €
68 078 978 €
66 943 541 €
Net income
27 457 206 €
106 791 227 €
54 336 517 €
45 158 559 €
28 897 200 €
24 474 368 €
23 643 938 €
23 918 029 €
23 538 827 €
EBITDA
-34 268 885 €
-35 714 568 €
-14 974 516 €
-8 572 045 €
-12 193 862 €
-11 406 500 €
-11 995 584 €
-9 675 329 €
-8 035 783 €
Net margin
29.7%
121.2%
66.7%
58.7%
38.5%
34.2%
34.9%
35.1%
35.2%
Revenue and income statement
In 2024, SARP INDUSTRIES achieves revenue of 92.6 M€. Revenue is growing positively over 9 years (CAGR: +4.1%). Vs 2023: +5%. After deducting consumption (15.5 M€), gross margin stands at 77.1 M€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -34.3 M€, representing -37.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27.5 M€, i.e. 29.7% 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
92 559 826 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
77 052 408 €
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
-34 268 885 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 479 780 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 457 206 €
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
-36.9%
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 330%. 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 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 77.0% 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
329.75%
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
21.158%
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
77.013%
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
5.97
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
187.91
175.895
150.175
141.288
134.987
132.645
227.263
141.872
329.75
Financial autonomy
31.104
32.252
35.647
36.453
36.79
37.461
27.719
36.637
21.158
Repayment capacity
6.427
7.646
4.884
4.007
3.963
3.754
6.341
1.751
5.97
Cash flow / Revenue
50.738%
39.489%
52.573%
57.63%
53.606%
62.359%
69.41%
190.443%
77.013%
Sector positioning
Debt ratio
329.752024
2022
2023
2024
Q1: 0.0
Med: 9.66
Q3: 59.93
Watch
In 2024, the debt ratio of SARP INDUSTRIES (329.75) 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
21.16%2024
2022
2023
2024
Q1: 18.26%
Med: 34.27%
Q3: 52.66%
Average-16 pts over 3 years
In 2024, the financial autonomy of SARP INDUSTRIES (21.2%) 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
5.97 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.07 years
Q3: 1.69 years
Watch
In 2024, the repayment capacity of SARP INDUSTRIES (5.97) 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 136.08. 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
136.084
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
-195.18
Liquidity indicators evolution SARP INDUSTRIES
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
184.407
108.277
121.287
133.892
117.799
178.372
497.498
285.312
136.084
Interest coverage
-306.013
-111.426
-149.918
-196.633
-88.315
-107.138
-157.078
-219.467
-195.18
Sector positioning
Liquidity ratio
136.082024
2022
2023
2024
Q1: 104.77
Med: 131.67
Q3: 211.48
Good-32 pts over 3 years
In 2024, the liquidity ratio of SARP INDUSTRIES (136.08) 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
-195.18x2024
2022
2023
2024
Q1: 0.0x
Med: 2.18x
Q3: 11.13x
Watch
In 2024, the interest coverage of SARP INDUSTRIES (-195.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 91 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 39 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 131 days of revenue, i.e. 33.8 M€ to permanently finance.
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
33 783 411 €
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
91 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
68 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
39 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
131 j
WCR and payment terms evolution SARP INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
34 117 106 €
16 104 763 €
16 082 170 €
22 951 611 €
26 893 123 €
54 182 855 €
173 866 375 €
102 989 517 €
33 783 411 €
Inventory turnover (days)
19
20
20
23
22
30
35
39
39
Customer payment term (days)
89
101
92
87
91
79
107
104
91
Supplier payment term (days)
82
92
78
80
93
100
69
77
68
Positioning of SARP INDUSTRIES in its sector
Comparison with sector Traitement et élimination des déchets dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (48 transactions).
This range of 14 622 865€ to 78 788 521€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
14622k€22533k€78788k€
22 533 455 €Range: 14 622 865€ - 78 788 521€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 48 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 dangereux)
Compare SARP INDUSTRIES with other companies in the same sector:
The revenue of SARP INDUSTRIES in 2024 is 92.6 M€.
Is SARP INDUSTRIES profitable?
Yes, SARP INDUSTRIES generated a net profit of 27.5 M€ in 2024.
Where is the headquarters of SARP INDUSTRIES ?
The headquarters of SARP INDUSTRIES is located in LIMAY (78520), in the department Yvelines.
Where to find the tax return of SARP INDUSTRIES ?
The tax return of SARP INDUSTRIES 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 SARP INDUSTRIES operate?
SARP INDUSTRIES operates in the sector Traitement et élimination des déchets dangereux (NAF code 38.22Z). 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