Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1994-11-01 (31 years)Status: ActiveBusiness sector: Traitement et élimination des déchets non dangereuxLocation: METZ (57070), Moselle
SUEZ RV LORRAINE : revenue, balance sheet and financial ratios
SUEZ RV LORRAINE is a French company
founded 31 years ago,
specialized in the sector Traitement et élimination des déchets non dangereux.
Based in METZ (57070),
this company of category GE
shows in 2023 a revenue of 9.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ RV LORRAINE (SIREN 398911149)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 662 364 €
9 879 101 €
9 503 437 €
6 526 525 €
7 138 842 €
7 233 716 €
7 889 667 €
6 941 809 €
Net income
553 954 €
865 195 €
409 171 €
-466 967 €
-31 058 €
-415 413 €
-388 797 €
-1 016 154 €
EBITDA
545 343 €
1 004 608 €
562 412 €
309 657 €
324 814 €
-85 522 €
-57 202 €
-484 227 €
Net margin
5.7%
8.8%
4.3%
-7.2%
-0.4%
-5.7%
-4.9%
-14.6%
Revenue and income statement
In 2023, SUEZ RV LORRAINE achieves revenue of 9.7 M€. Revenue is growing positively over 8 years (CAGR: +4.8%). Slight decline of -2% vs 2022. After deducting consumption (86 k€), gross margin stands at 9.6 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 545 k€, representing 5.6% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -46%, reducing margin by 4.5 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 554 k€, i.e. 5.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 662 364 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 576 067 €
EBITDA (2023)
?
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
545 343 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
680 247 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
553 954 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.6%
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 0%. 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 -79%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 7.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2023)
?
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
-79.191%
Cash flow / Revenue (2023)
?
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
6.955%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
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
Debt ratio
-8.377
None
-1.77
0.0
0.0
0.0
0.0
0.0
Financial autonomy
-73.002
0.0
-86.763
-62.414
-135.054
-125.093
-96.467
-79.191
Repayment capacity
-0.515
-0.984
-0.371
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-8.236%
-2.418%
-2.86%
2.638%
2.199%
5.911%
9.896%
6.955%
Sector positioning
Debt ratio
0.02023
2021
2022
2023
Q1: 0.0
Med: 24.22
Q3: 243.12
Excellent
In 2023, the debt ratio of SUEZ RV LORRAINE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-79.19%2023
2021
2022
2023
Q1: 5.11%
Med: 21.12%
Q3: 45.79%
Average
In 2023, the financial autonomy of SUEZ RV LORRAINE (-79.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.75 years
Excellent
In 2023, the repayment capacity of SUEZ RV LORRAINE (0.00) 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 44.57. 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 23.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
44.574
Interest coverage (2023)
?
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
23.173
Liquidity indicators evolution SUEZ RV LORRAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
42.917
49.539
40.328
52.668
37.539
36.782
40.252
44.574
Interest coverage
-22.734
-217.351
-139.164
40.153
46.24
0.166
1.823
23.173
Sector positioning
Liquidity ratio
44.572023
2021
2022
2023
Q1: 101.72
Med: 161.59
Q3: 296.63
Watch
In 2023, the liquidity ratio of SUEZ RV LORRAINE (44.57) 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
23.17x2023
2021
2022
2023
Q1: -0.64x
Med: 0.07x
Q3: 5.82x
Excellent+24 pts over 3 years
In 2023, the interest coverage of SUEZ RV LORRAINE (23.2x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 147 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 9 days of revenue, i.e. 230 k€ to permanently finance. Over 2016-2023, WCR increased by +110%, requiring additional financing.
Operating WCR (2023)
?
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
230 158 €
Customer credit (2023)
?
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
68 j
Supplier credit (2023)
?
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
147 j
Inventory turnover (2023)
?
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
5 j
WCR in days of revenue (2023)
?
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
9 j
WCR and payment terms evolution SUEZ RV LORRAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-2 312 525 €
-2 940 163 €
-3 095 669 €
-4 184 861 €
-4 340 009 €
-2 464 431 €
-1 859 247 €
230 158 €
Inventory turnover (days)
8
6
6
4
7
5
3
5
Customer payment term (days)
111
143
109
209
92
70
75
68
Supplier payment term (days)
106
94
124
82
86
94
96
147
Positioning of SUEZ RV LORRAINE 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 557 366€ to 2 751 332€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
557k€922k€2751k€
922 212 €Range: 557 366€ - 2 751 332€
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 LORRAINE with other companies in the same sector:
The revenue of SUEZ RV LORRAINE in 2023 is 9.7 M€.
Is SUEZ RV LORRAINE profitable?
Yes, SUEZ RV LORRAINE generated a net profit of 554 k€ in 2023.
Where is the headquarters of SUEZ RV LORRAINE ?
The headquarters of SUEZ RV LORRAINE is located in METZ (57070), in the department Moselle.
Where to find the tax return of SUEZ RV LORRAINE ?
The tax return of SUEZ RV LORRAINE 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 LORRAINE operate?
SUEZ RV LORRAINE 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