Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: SAINT-GREGOIRE (35760), Ille-et-Vilaine
SUEZ RV NORMANDIE : revenue, balance sheet and financial ratios
SUEZ RV NORMANDIE is a French company
founded 49 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in SAINT-GREGOIRE (35760),
this company of category GE
shows in 2024 a revenue of 90.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ RV NORMANDIE (SIREN 788261626)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
90 579 866 €
87 840 707 €
86 507 890 €
87 297 515 €
71 586 083 €
74 338 662 €
67 187 184 €
70 922 538 €
69 975 572 €
Net income
6 848 137 €
8 068 246 €
1 253 349 €
10 356 727 €
3 954 058 €
4 445 351 €
2 976 366 €
-979 179 €
2 471 779 €
EBITDA
14 111 456 €
14 200 794 €
16 728 855 €
24 187 590 €
16 688 015 €
16 067 303 €
10 234 889 €
11 614 790 €
10 111 058 €
Net margin
7.6%
9.2%
1.4%
11.9%
5.5%
6.0%
4.4%
-1.4%
3.5%
Revenue and income statement
In 2024, SUEZ RV NORMANDIE achieves revenue of 90.6 M€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2023: +3%. After deducting consumption (4.1 M€), gross margin stands at 86.4 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14.1 M€, representing 15.6% 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 6.8 M€, i.e. 7.6% 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
90 579 866 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
86 440 722 €
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
14 111 456 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 887 412 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 848 137 €
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
15.6%
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 33%. The balance between equity and debt is satisfactory. Cash flow represents 10.4% 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
0.002%
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
33.409%
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
10.375%
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
0.0
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
17.18
14.597
0.069
0.07
0.002
0.0
0.0
0.002
Financial autonomy
35.467
28.056
24.575
31.319
40.189
43.447
43.719
37.479
33.409
Repayment capacity
0.0
0.479
0.626
0.002
0.002
0.0
0.0
0.0
0.0
Cash flow / Revenue
8.033%
10.796%
8.439%
12.877%
14.438%
20.383%
14.966%
15.458%
10.375%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 15.28
Q3: 63.85
Excellent
In 2024, the debt ratio of SUEZ RV NORMANDIE (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
33.41%2024
2022
2023
2024
Q1: 12.34%
Med: 33.41%
Q3: 50.45%
Good-20 pts over 3 years
In 2024, the financial autonomy of SUEZ RV NORMANDIE (33.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.42 years
Excellent
In 2024, the repayment capacity of SUEZ RV NORMANDIE (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 141.01. 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 8.5x. 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
141.006
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
8.547
Liquidity indicators evolution SUEZ RV NORMANDIE
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
120.424
127.721
116.691
122.822
152.33
180.933
185.735
140.841
141.006
Interest coverage
10.478
11.91
12.002
7.943
7.783
3.103
4.989
1.512
8.547
Sector positioning
Liquidity ratio
141.012024
2022
2023
2024
Q1: 113.41
Med: 157.47
Q3: 230.42
Average-16 pts over 3 years
In 2024, the liquidity ratio of SUEZ RV NORMANDIE (141.01) 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
8.55x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 6.95x
Excellent
In 2024, the interest coverage of SUEZ RV NORMANDIE (8.6x) 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: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 117 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 119 days of revenue, i.e. 29.8 M€ to permanently finance. Over 2016-2024, WCR increased by +84%, 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
29 846 972 €
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
64 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
117 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
1 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
119 j
WCR and payment terms evolution SUEZ RV NORMANDIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
16 209 841 €
25 129 983 €
35 618 614 €
23 737 822 €
23 105 124 €
32 361 189 €
36 133 481 €
27 158 590 €
29 846 972 €
Inventory turnover (days)
1
1
1
0
0
1
1
1
1
Customer payment term (days)
37
35
137
116
40
83
67
70
64
Supplier payment term (days)
96
145
237
130
107
101
112
119
117
Positioning of SUEZ RV NORMANDIE 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 5 812 772€ to 12 811 091€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
5812k€8485k€12811k€
8 485 010 €Range: 5 812 772€ - 12 811 091€
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 SUEZ RV NORMANDIE with other companies in the same sector:
Frequently asked questions about SUEZ RV NORMANDIE
What is the revenue of SUEZ RV NORMANDIE ?
The revenue of SUEZ RV NORMANDIE in 2024 is 90.6 M€.
Is SUEZ RV NORMANDIE profitable?
Yes, SUEZ RV NORMANDIE generated a net profit of 6.8 M€ in 2024.
Where is the headquarters of SUEZ RV NORMANDIE ?
The headquarters of SUEZ RV NORMANDIE is located in SAINT-GREGOIRE (35760), in the department Ille-et-Vilaine.
Where to find the tax return of SUEZ RV NORMANDIE ?
The tax return of SUEZ RV NORMANDIE 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 NORMANDIE operate?
SUEZ RV NORMANDIE 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