Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1989-03-01 (37 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: VOUGY (42720), Loire
SECAF CHAMFRAY : revenue, balance sheet and financial ratios
SECAF CHAMFRAY is a French company
founded 37 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in VOUGY (42720),
this company of category ETI
shows in 2023 a revenue of 5.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECAF CHAMFRAY (SIREN 350458667)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
5 326 263 €
4 064 562 €
3 625 615 €
2 897 157 €
2 730 290 €
2 447 429 €
Net income
174 285 €
97 234 €
194 181 €
111 164 €
-106 358 €
-116 033 €
-21 994 €
EBITDA
N/C
1 058 955 €
788 429 €
622 065 €
280 158 €
179 747 €
125 382 €
Net margin
N/C
1.8%
4.8%
3.1%
-3.7%
-4.2%
-0.9%
Revenue and income statement
In 2024, SECAF CHAMFRAY generates positive net income of 174 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
174 285 €
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 606%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
605.615%
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
10.394%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
552.235
885.994
1700.122
1169.982
703.498
635.714
605.615
Financial autonomy
11.625
7.809
4.27
6.633
10.022
9.273
10.394
Repayment capacity
24.646
20.148
15.062
6.356
4.625
3.955
None
Cash flow / Revenue
4.177%
5.352%
8.497%
16.102%
18.784%
17.899%
None%
Sector positioning
Debt ratio
605.622024
2022
2023
2024
Q1: 0.0
Med: 15.49
Q3: 63.85
Watch
In 2024, the debt ratio of SECAF CHAMFRAY (605.62) 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
10.39%2024
2022
2023
2024
Q1: 12.26%
Med: 33.27%
Q3: 50.43%
Watch
In 2024, the financial autonomy of SECAF CHAMFRAY (10.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
3.96 years2023
2022
2023
Q1: 0.0 years
Med: 0.14 years
Q3: 1.72 years
Watch
In 2023, the repayment capacity of SECAF CHAMFRAY (3.96) 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 74.59. 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
74.586
Liquidity indicators evolution SECAF CHAMFRAY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
81.101
76.145
64.159
119.986
93.852
52.951
74.586
Interest coverage
19.646
18.446
12.111
4.81
3.337
5.806
None
Sector positioning
Liquidity ratio
74.592024
2022
2023
2024
Q1: 113.48
Med: 157.81
Q3: 230.0
Watch
In 2024, the liquidity ratio of SECAF CHAMFRAY (74.59) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.81x2023
2022
2023
Q1: 0.0x
Med: 0.46x
Q3: 5.26x
Excellent
In 2023, the interest coverage of SECAF CHAMFRAY (5.8x) 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.
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 SECAF CHAMFRAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-4 136 €
29 296 €
-352 063 €
310 099 €
252 653 €
-529 910 €
0 €
Inventory turnover (days)
7
10
8
5
7
5
0
Customer payment term (days)
60
51
43
53
46
46
0
Supplier payment term (days)
56
77
52
46
61
75
0
Positioning of SECAF CHAMFRAY 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 28 558€ to 48 084€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
28k€34k€48k€
34 038 €Range: 28 558€ - 48 084€
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 SECAF CHAMFRAY with other companies in the same sector:
Yes, SECAF CHAMFRAY generated a net profit of 174 k€ in 2024.
Where is the headquarters of SECAF CHAMFRAY ?
The headquarters of SECAF CHAMFRAY is located in VOUGY (42720), in the department Loire.
Where to find the tax return of SECAF CHAMFRAY ?
The tax return of SECAF CHAMFRAY 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 SECAF CHAMFRAY operate?
SECAF CHAMFRAY 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