Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1982-12-01 (43 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: ACHERES (78260), Yvelines
SOCIETE DELCUSY : revenue, balance sheet and financial ratios
SOCIETE DELCUSY is a French company
founded 43 years ago,
specialized in the sector Récupération de déchets triés.
Based in ACHERES (78260),
this company of category PME
shows in 2022 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DELCUSY (SIREN 326153202)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
N/C
5 892 501 €
6 260 081 €
4 216 370 €
5 128 200 €
4 611 079 €
4 483 147 €
Net income
207 275 €
337 197 €
362 187 €
706 382 €
185 286 €
360 418 €
338 190 €
351 182 €
EBITDA
N/C
N/C
511 106 €
980 158 €
304 454 €
537 813 €
529 285 €
504 846 €
Net margin
N/C
N/C
6.1%
11.3%
4.4%
7.0%
7.3%
7.8%
Revenue and income statement
In 2024, SOCIETE DELCUSY generates positive net income of 207 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 351 k€ -> 207 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
207 275 €
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 22%. 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 74%. 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
22.101%
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
73.959%
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
2021
2022
2023
2024
Debt ratio
6.945
17.991
15.159
27.371
5.734
18.362
20.534
22.101
Financial autonomy
74.432
72.584
74.612
69.86
78.398
76.096
76.187
73.959
Repayment capacity
0.213
0.601
0.486
1.346
0.14
0.884
None
None
Cash flow / Revenue
8.787%
8.078%
7.928%
5.736%
11.79%
6.581%
None%
None%
Sector positioning
Debt ratio
22.12024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average+8 pts over 3 years
In 2024, the debt ratio of SOCIETE DELCUSY (22.10) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
73.96%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Excellent
In 2024, the financial autonomy of SOCIETE DELCUSY (74.0%) 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
0.88 years2022
2022
Q1: 0.0 years
Med: 0.47 years
Q3: 1.75 years
Average
In 2022, the repayment capacity of SOCIETE DELCUSY (0.88) 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 836.54. 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
836.541
Liquidity indicators evolution SOCIETE DELCUSY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
446.116
645.676
635.414
804.496
536.729
862.391
1023.138
836.541
Interest coverage
0.209
0.112
0.082
0.211
0.031
0.168
None
None
Sector positioning
Liquidity ratio
836.542024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Excellent
In 2024, the liquidity ratio of SOCIETE DELCUSY (836.54) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.17x2022
2022
Q1: 0.0x
Med: 0.55x
Q3: 2.67x
Average
In 2022, the interest coverage of SOCIETE DELCUSY (0.2x) 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 SOCIETE DELCUSY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
408 863 €
595 475 €
703 743 €
705 399 €
899 010 €
770 091 €
0 €
0 €
Inventory turnover (days)
19
31
15
24
12
14
0
0
Customer payment term (days)
29
23
35
35
47
29
0
0
Supplier payment term (days)
4
4
7
3
4
3
0
0
Positioning of SOCIETE DELCUSY in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SOCIETE DELCUSY is estimated at
369 271 €
(range 66 752€ - 1 656 786€).
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
85 tx
66k€369k€1656k€
369 271 €Range: 66 752€ - 1 656 786€
NAF 5 all-time
Valuation method used
Net Income Multiple
207 275 €
×
1.8x
=369 272 €
Range: 66 753€ - 1 656 786€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare SOCIETE DELCUSY with other companies in the same sector:
Yes, SOCIETE DELCUSY generated a net profit of 207 k€ in 2024.
Where is the headquarters of SOCIETE DELCUSY ?
The headquarters of SOCIETE DELCUSY is located in ACHERES (78260), in the department Yvelines.
Where to find the tax return of SOCIETE DELCUSY ?
The tax return of SOCIETE DELCUSY 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 SOCIETE DELCUSY operate?
SOCIETE DELCUSY operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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