Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1993-10-01 (32 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: CHANGE (53810), Mayenne
SECHE ENVIRONNEMENT OUEST : revenue, balance sheet and financial ratios
SECHE ENVIRONNEMENT OUEST is a French company
founded 32 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in CHANGE (53810),
this company of category ETI
shows in 2024 a revenue of 6.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECHE ENVIRONNEMENT OUEST (SIREN 392585279)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 742 981 €
6 590 976 €
14 508 006 €
8 043 367 €
5 838 692 €
5 922 862 €
5 963 028 €
5 977 773 €
1 552 709 €
Net income
-339 315 €
-436 000 €
351 817 €
171 164 €
-180 003 €
-477 264 €
-372 767 €
-283 813 €
-151 424 €
EBITDA
-320 776 €
-332 452 €
512 491 €
382 769 €
63 192 €
-509 341 €
-200 253 €
1 793 594 €
-30 785 €
Net margin
-5.0%
-6.6%
2.4%
2.1%
-3.1%
-8.1%
-6.3%
-4.7%
-9.8%
Revenue and income statement
In 2024, SECHE ENVIRONNEMENT OUEST achieves revenue of 6.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +20.1%. Vs 2023: +2%. After deducting consumption (84 k€), gross margin stands at 6.7 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -321 k€, representing -4.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -339 k€ (-5.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 742 981 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 658 813 €
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
-320 776 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-413 501 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-339 315 €
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
-4.8%
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 329%. 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 1%. 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
328.687%
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
1.276%
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
-3.437%
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
-0.365
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
0.0
0.907
0.004
0.009
95.924
48.027
3.8
0.009
328.687
Financial autonomy
50.9
37.924
32.598
18.161
11.812
15.52
23.158
15.623
1.276
Repayment capacity
0.0
-0.034
0.0
0.0
3.113
0.618
0.063
0.0
-0.365
Cash flow / Revenue
-1.788%
-6.204%
-3.983%
-8.792%
1.654%
4.55%
3.395%
-4.322%
-3.437%
Sector positioning
Debt ratio
328.692024
2022
2023
2024
Q1: 0.0
Med: 15.28
Q3: 63.85
Watch+47 pts over 3 years
In 2024, the debt ratio of SECHE ENVIRONNEMENT OUEST (328.69) 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
1.28%2024
2022
2023
2024
Q1: 12.34%
Med: 33.41%
Q3: 50.45%
Watch-12 pts over 3 years
In 2024, the financial autonomy of SECHE ENVIRONNEMENT OUEST (1.3%) 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
-0.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.42 years
Excellent-12 pts over 3 years
In 2024, the repayment capacity of SECHE ENVIRONNEMENT OUEST (-0.36) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 84.15. 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
84.151
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
145.793
130.451
122.953
73.947
78.576
79.832
109.445
95.315
84.151
Interest coverage
-0.062
0.032
-1.11
-0.122
10.8
2.428
0.323
-0.037
-0.04
Sector positioning
Liquidity ratio
84.152024
2022
2023
2024
Q1: 113.41
Med: 157.47
Q3: 230.42
Watch
In 2024, the liquidity ratio of SECHE ENVIRONNEMENT OUEST (84.15) 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
-0.04x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 6.95x
Average-19 pts over 3 years
In 2024, the interest coverage of SECHE ENVIRONNEMENT OUEST (-0.0x) 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. Average customer payment term: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Overall, WCR represents 46 days of revenue, i.e. 866 k€ 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
865 664 €
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
49 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
60 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 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
46 j
WCR and payment terms evolution SECHE ENVIRONNEMENT OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
896 130 €
1 909 301 €
1 384 854 €
661 288 €
680 558 €
1 159 612 €
2 042 872 €
1 131 802 €
865 664 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
192
65
59
57
55
49
38
53
49
Supplier payment term (days)
193
97
73
104
79
80
47
68
60
Positioning of SECHE ENVIRONNEMENT OUEST 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 1 149 812€ to 1 612 921€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1149k€1149k€1612k€
1 149 812 €Range: 1 149 812€ - 1 612 921€
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 SECHE ENVIRONNEMENT OUEST with other companies in the same sector:
Frequently asked questions about SECHE ENVIRONNEMENT OUEST
What is the revenue of SECHE ENVIRONNEMENT OUEST ?
The revenue of SECHE ENVIRONNEMENT OUEST in 2024 is 6.7 M€.
Is SECHE ENVIRONNEMENT OUEST profitable?
SECHE ENVIRONNEMENT OUEST recorded a net loss in 2024.
Where is the headquarters of SECHE ENVIRONNEMENT OUEST ?
The headquarters of SECHE ENVIRONNEMENT OUEST is located in CHANGE (53810), in the department Mayenne.
Where to find the tax return of SECHE ENVIRONNEMENT OUEST ?
The tax return of SECHE ENVIRONNEMENT OUEST 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 SECHE ENVIRONNEMENT OUEST operate?
SECHE ENVIRONNEMENT OUEST 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