Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-10-10 (9 years)Status: ActiveBusiness sector: Collecte et traitement des eaux uséesLocation: LIEUREY (27560), Eure
SAS AER-EAU SERVICE : revenue, balance sheet and financial ratios
SAS AER-EAU SERVICE is a French company
founded 9 years ago,
specialized in the sector Collecte et traitement des eaux usées.
Based in LIEUREY (27560),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS AER-EAU SERVICE (SIREN 823269360)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
1 383 975 €
1 007 390 €
732 849 €
570 780 €
282 412 €
145 407 €
Net income
131 025 €
108 284 €
186 341 €
55 234 €
94 675 €
76 913 €
57 401 €
53 491 €
EBITDA
N/C
N/C
279 736 €
88 990 €
138 908 €
113 142 €
79 219 €
69 493 €
Net margin
N/C
N/C
13.5%
5.5%
12.9%
13.5%
20.3%
36.8%
Revenue and income statement
In 2024, SAS AER-EAU SERVICE generates positive net income of 131 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 53 k€ -> 131 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
131 025 €
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 16%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
15.951%
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
59.262%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
30.539
40.802
33.48
21.0
42.479
17.127
27.654
15.951
Financial autonomy
53.908
51.268
47.689
45.908
38.601
47.177
54.623
59.262
Repayment capacity
0.292
0.705
0.565
0.388
1.053
0.273
None
None
Cash flow / Revenue
39.141%
22.934%
15.132%
14.813%
7.356%
15.873%
None%
None%
Sector positioning
Debt ratio
15.952024
2022
2023
2024
Q1: 1.07
Med: 21.28
Q3: 69.04
Good
In 2024, the debt ratio of SAS AER-EAU SERVICE (15.95) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
59.26%2024
2022
2023
2024
Q1: 15.57%
Med: 39.67%
Q3: 57.18%
Excellent+14 pts over 3 years
In 2024, the financial autonomy of SAS AER-EAU SERVICE (59.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.27 years2022
2022
Q1: 0.0 years
Med: 0.27 years
Q3: 1.76 years
Average
In 2022, the repayment capacity of SAS AER-EAU SERVICE (0.27) 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 268.37. 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
268.367
Liquidity indicators evolution SAS AER-EAU SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
260.497
285.029
226.884
200.973
185.103
169.726
259.783
268.367
Interest coverage
0.0
0.694
0.659
0.235
0.655
0.295
None
None
Sector positioning
Liquidity ratio
268.372024
2022
2023
2024
Q1: 120.31
Med: 188.45
Q3: 284.02
Good+24 pts over 3 years
In 2024, the liquidity ratio of SAS AER-EAU SERVICE (268.37) 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
0.29x2022
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.49x
Average
In 2022, the interest coverage of SAS AER-EAU SERVICE (0.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 SAS AER-EAU SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
19 150 €
119 870 €
164 322 €
284 426 €
243 778 €
312 031 €
0 €
0 €
Inventory turnover (days)
3
74
46
41
37
34
0
0
Customer payment term (days)
58
87
67
103
0
60
0
0
Supplier payment term (days)
57
51
52
95
65
93
0
0
Positioning of SAS AER-EAU SERVICE in its sector
Comparison with sector Collecte et traitement des eaux usées
Valuation estimate
Based on 84 transactions of similar company sales
(all years),
the value of SAS AER-EAU SERVICE is estimated at
252 047 €
(range 78 942€ - 1 353 146€).
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 value2024
84 tx
78k€252k€1353k€
252 047 €Range: 78 942€ - 1 353 146€
NAF 5 all-time
Valuation method used
Net Income Multiple
131 025 €
×
1.9x
=252 047 €
Range: 78 943€ - 1 353 147€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 84 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 et traitement des eaux usées)
Compare SAS AER-EAU SERVICE with other companies in the same sector:
Frequently asked questions about SAS AER-EAU SERVICE
What is the revenue of SAS AER-EAU SERVICE ?
The revenue of SAS AER-EAU SERVICE in 2022 is 1.4 M€.
Is SAS AER-EAU SERVICE profitable?
Yes, SAS AER-EAU SERVICE generated a net profit of 131 k€ in 2024.
Where is the headquarters of SAS AER-EAU SERVICE ?
The headquarters of SAS AER-EAU SERVICE is located in LIEUREY (27560), in the department Eure.
Where to find the tax return of SAS AER-EAU SERVICE ?
The tax return of SAS AER-EAU SERVICE 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 SAS AER-EAU SERVICE operate?
SAS AER-EAU SERVICE operates in the sector Collecte et traitement des eaux usées (NAF code 37.00Z). 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