Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1984-06-29 (41 years)Status: ActiveBusiness sector: Traitement et élimination des déchets non dangereuxLocation: PUTEAUX (92800), Hauts-de-Seine
SUEZ RV ENERGIE : revenue, balance sheet and financial ratios
SUEZ RV ENERGIE is a French company
founded 41 years ago,
specialized in the sector Traitement et élimination des déchets non dangereux.
Based in PUTEAUX (92800),
this company of category GE
shows in 2024 a revenue of 166.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ RV ENERGIE (SIREN 622012748)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
166 615 279 €
195 357 410 €
142 699 492 €
127 699 012 €
122 148 761 €
138 152 600 €
155 616 100 €
160 632 500 €
162 656 500 €
Net income
33 617 787 €
30 510 556 €
4 792 826 €
6 419 961 €
-10 445 097 €
-6 489 000 €
7 983 800 €
-418 900 €
-2 734 900 €
EBITDA
34 632 704 €
42 388 391 €
24 803 981 €
20 777 687 €
5 492 227 €
18 383 000 €
17 506 400 €
7 486 100 €
8 093 800 €
Net margin
20.2%
15.6%
3.4%
5.0%
-8.6%
-4.7%
5.1%
-0.3%
-1.7%
Revenue and income statement
In 2024, SUEZ RV ENERGIE achieves revenue of 166.6 M€. Revenue is growing positively over 9 years (CAGR: +0.3%). Significant drop of -15% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 164.9 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 34.6 M€, representing 20.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 33.6 M€, i.e. 20.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
166 615 279 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
164 896 890 €
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
34 632 704 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 499 360 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 617 787 €
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
20.8%
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 11%. 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 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 29.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
10.785%
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
32.286%
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
29.508%
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
0.175
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
280.776
300.275
222.206
467.951
584.668
45.791
34.254
15.981
10.785
Financial autonomy
18.549
16.686
19.031
13.372
10.982
16.895
18.266
24.094
32.286
Repayment capacity
18.013
32.638
6.757
9.864
25.922
1.128
0.975
0.224
0.175
Cash flow / Revenue
4.546%
2.71%
11.765%
14.133%
5.659%
11.759%
10.296%
26.41%
29.508%
Sector positioning
Debt ratio
10.792024
2022
2023
2024
Q1: 0.0
Med: 24.93
Q3: 273.79
Good-15 pts over 3 years
In 2024, the debt ratio of SUEZ RV ENERGIE (10.79) 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
32.29%2024
2022
2023
2024
Q1: 5.15%
Med: 19.87%
Q3: 43.79%
Good+19 pts over 3 years
In 2024, the financial autonomy of SUEZ RV ENERGIE (32.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Average-6 pts over 3 years
In 2024, the repayment capacity of SUEZ RV ENERGIE (0.17) 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 74.11. 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 12.4x. 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
74.115
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
12.44
Liquidity indicators evolution SUEZ RV ENERGIE
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
215.614
191.881
144.97
302.1
268.292
43.726
46.602
78.901
74.115
Interest coverage
38.186
43.67
19.228
17.5
84.148
19.733
9.804
7.317
12.44
Sector positioning
Liquidity ratio
74.112024
2022
2023
2024
Q1: 92.55
Med: 155.32
Q3: 294.17
Watch
In 2024, the liquidity ratio of SUEZ RV ENERGIE (74.11) 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
12.44x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 10.26x
Excellent
In 2024, the interest coverage of SUEZ RV ENERGIE (12.4x) 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: 136 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 146 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 26 days of revenue, i.e. 12.0 M€ to permanently finance. Notable WCR improvement over the period (-88%), freeing up cash.
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
11 999 632 €
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
136 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
146 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
17 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
26 j
WCR and payment terms evolution SUEZ RV ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
97 403 592 €
118 540 360 €
114 994 073 €
149 453 483 €
115 848 328 €
-59 106 765 €
-50 499 923 €
19 609 977 €
11 999 632 €
Inventory turnover (days)
0
0
13
13
17
15
18
14
17
Customer payment term (days)
80
107
113
125
91
87
75
105
136
Supplier payment term (days)
82
130
175
120
115
104
110
156
146
Positioning of SUEZ RV ENERGIE in its sector
Comparison with sector Traitement et élimination des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 15 592 770€ to 112 194 705€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
15592k€24609k€112194k€
24 609 016 €Range: 15 592 770€ - 112 194 705€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 44 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 (Traitement et élimination des déchets non dangereux)
Compare SUEZ RV ENERGIE with other companies in the same sector:
The revenue of SUEZ RV ENERGIE in 2024 is 166.6 M€.
Is SUEZ RV ENERGIE profitable?
Yes, SUEZ RV ENERGIE generated a net profit of 33.6 M€ in 2024.
Where is the headquarters of SUEZ RV ENERGIE ?
The headquarters of SUEZ RV ENERGIE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SUEZ RV ENERGIE ?
The tax return of SUEZ RV ENERGIE 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 SUEZ RV ENERGIE operate?
SUEZ RV ENERGIE operates in the sector Traitement et élimination des déchets non dangereux (NAF code 38.21Z). 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