SECHE HEALTHCARE : revenue, balance sheet and financial ratios
SECHE HEALTHCARE is a French company
founded 10 years ago,
specialized in the sector Collecte des déchets dangereux.
Based in CHANGE (53810),
this company of category ETI
shows in 2024 a revenue of 13.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECHE HEALTHCARE (SIREN 812631679)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 227 897 €
11 869 137 €
11 405 666 €
11 872 949 €
10 166 591 €
4 162 398 €
2 960 954 €
1 986 351 €
256 983 €
Net income
-31 520 €
-620 685 €
-1 327 369 €
-410 125 €
-1 363 719 €
-1 973 433 €
-892 734 €
-1 282 494 €
-472 506 €
EBITDA
567 305 €
-331 907 €
-786 285 €
237 158 €
-560 220 €
8 400 499 €
6 158 437 €
4 914 439 €
1 264 260 €
Net margin
-0.2%
-5.2%
-11.6%
-3.5%
-13.4%
-47.4%
-30.2%
-64.6%
-183.9%
Revenue and income statement
In 2024, SECHE HEALTHCARE achieves revenue of 13.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +63.7%. Vs 2023, growth of +11% (11.9 M€ -> 13.2 M€). After deducting consumption (797 k€), gross margin stands at 12.4 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 567 k€, representing 4.3% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -32 k€ (-0.2% 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
13 227 897 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 430 949 €
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
567 305 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
232 001 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-31 520 €
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
4.3%
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 1795%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
1795.038%
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
1.852%
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
3.292%
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
4.06
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
-1084.019
-1084.019
-42.184
-180.547
-154.159
661.613
-609.396
1795.038
Financial autonomy
-20.874
-1.96
-1.96
-47.649
-47.17
-62.764
4.926
-7.861
1.852
Repayment capacity
0.0
-1.026
-1.402
-0.442
-7.748
33.524
-1.771
-6.442
4.06
Cash flow / Revenue
-183.788%
-68.697%
-33.72%
-40.686%
-6.374%
1.27%
-7.655%
-3.461%
3.292%
Sector positioning
Debt ratio
1795.042024
2022
2023
2024
Q1: 3.68
Med: 27.45
Q3: 88.72
Watch+11 pts over 3 years
In 2024, the debt ratio of SECHE HEALTHCARE (1795.04) 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
1.85%2024
2022
2023
2024
Q1: 15.41%
Med: 36.62%
Q3: 53.34%
Watch
In 2024, the financial autonomy of SECHE HEALTHCARE (1.9%) 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
4.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.25 years
Watch+54 pts over 3 years
In 2024, the repayment capacity of SECHE HEALTHCARE (4.06) 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 125.82. 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 15.8x. Operating income very largely covers interest expenses: high safety margin.
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
125.819
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
15.795
Liquidity indicators evolution SECHE HEALTHCARE
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
186.656
56.086
40.362
58.112
112.711
105.843
111.608
128.84
125.819
Interest coverage
-0.425
-1.778
-2.487
31.188
-16.159
37.682
-10.958
-23.631
15.795
Sector positioning
Liquidity ratio
125.822024
2022
2023
2024
Q1: 117.26
Med: 165.58
Q3: 241.01
Average+6 pts over 3 years
In 2024, the liquidity ratio of SECHE HEALTHCARE (125.82) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
15.79x2024
2022
2023
2024
Q1: 0.0x
Med: 1.12x
Q3: 4.26x
Excellent+50 pts over 3 years
In 2024, the interest coverage of SECHE HEALTHCARE (15.8x) 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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The company must finance 12 days of gap between collections and payments. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 86 days of revenue, i.e. 3.1 M€ to permanently finance. Over 2016-2024, WCR increased by +96%, requiring additional financing.
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
3 147 049 €
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
76 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
64 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
13 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
86 j
WCR and payment terms evolution SECHE HEALTHCARE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 604 630 €
-1 449 659 €
-2 394 346 €
-747 650 €
2 856 100 €
2 399 642 €
2 495 902 €
3 341 399 €
3 147 049 €
Inventory turnover (days)
4533
14
13
10
10
8
12
12
13
Customer payment term (days)
1241
226
156
137
98
76
71
86
76
Supplier payment term (days)
-309
-104
-86
-82
77
67
61
68
64
Positioning of SECHE HEALTHCARE in its sector
Comparison with sector Collecte des déchets dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (35 transactions).
This range of 798 612€ to 1 558 077€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
798k€1048k€1558k€
1 048 464 €Range: 798 612€ - 1 558 077€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 35 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 dangereux)
Compare SECHE HEALTHCARE with other companies in the same sector:
The revenue of SECHE HEALTHCARE in 2024 is 13.2 M€.
Is SECHE HEALTHCARE profitable?
SECHE HEALTHCARE recorded a net loss in 2024.
Where is the headquarters of SECHE HEALTHCARE ?
The headquarters of SECHE HEALTHCARE is located in CHANGE (53810), in the department Mayenne.
Where to find the tax return of SECHE HEALTHCARE ?
The tax return of SECHE HEALTHCARE 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 HEALTHCARE operate?
SECHE HEALTHCARE operates in the sector Collecte des déchets dangereux (NAF code 38.12Z). 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