Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-03-01 (38 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: SAINT-GREGOIRE (35760), Ille-et-Vilaine
SUEZ RV OUEST : revenue, balance sheet and financial ratios
SUEZ RV OUEST is a French company
founded 38 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 174.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ RV OUEST (SIREN 344263702)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
174 411 700 €
207 675 243 €
177 842 630 €
147 289 685 €
115 522 353 €
123 478 710 €
120 289 673 €
112 338 534 €
118 957 334 €
Net income
260 775 €
-6 379 520 €
2 947 805 €
-1 171 243 €
-10 158 450 €
-7 636 961 €
-5 811 390 €
-7 500 605 €
-1 875 612 €
EBITDA
9 774 705 €
3 460 690 €
13 357 198 €
8 565 927 €
6 509 864 €
824 807 €
-1 668 539 €
-360 784 €
2 960 660 €
Net margin
0.1%
-3.1%
1.7%
-0.8%
-8.8%
-6.2%
-4.8%
-6.7%
-1.6%
Revenue and income statement
In 2024, SUEZ RV OUEST achieves revenue of 174.4 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Significant drop of -16% vs 2023. After deducting consumption (13.1 M€), gross margin stands at 161.3 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9.8 M€, representing 5.6% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 261 k€, i.e. 0.1% 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
174 411 700 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
161 283 596 €
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
9 774 705 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
807 270 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
260 775 €
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
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 4%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.5% 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
3.596%
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
1.472%
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
2.478%
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
0.013
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
18.271
-2.677
-0.664
-965.625
-351.558
0.149
0.067
1.253
3.596
Financial autonomy
5.941
-6.446
-12.691
-2.698
-6.058
3.939
8.405
0.396
1.472
Repayment capacity
-10.961
-0.033
-0.015
-6.703
4.635
0.001
0.0
0.007
0.013
Cash flow / Revenue
-0.063%
-2.744%
-3.847%
-2.269%
2.071%
3.748%
4.992%
0.286%
2.478%
Sector positioning
Debt ratio
3.62024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Good+6 pts over 3 years
In 2024, the debt ratio of SUEZ RV OUEST (3.60) 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
1.47%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Watch
In 2024, the financial autonomy of SUEZ RV OUEST (1.5%) 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
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Good+7 pts over 3 years
In 2024, the repayment capacity of SUEZ RV OUEST (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 64.82. 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 12.7x. 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
64.821
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
12.679
Liquidity indicators evolution SUEZ RV OUEST
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
53.475
36.504
49.603
72.056
61.367
85.596
77.226
69.696
64.821
Interest coverage
49.872
-316.112
-68.927
153.532
18.511
2.502
-5.084
2.642
12.679
Sector positioning
Liquidity ratio
64.822024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Watch
In 2024, the liquidity ratio of SUEZ RV OUEST (64.82) 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
12.68x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent+51 pts over 3 years
In 2024, the interest coverage of SUEZ RV OUEST (12.7x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 161 days. Excellent situation: suppliers finance 99 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 52 days of revenue, i.e. 25.2 M€ to permanently finance. Over 2016-2024, WCR increased by +302%, 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
25 207 723 €
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
62 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
161 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
52 j
WCR and payment terms evolution SUEZ RV OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-12 467 918 €
-5 939 338 €
14 850 963 €
19 681 272 €
8 463 168 €
6 415 939 €
16 274 379 €
33 907 137 €
25 207 723 €
Inventory turnover (days)
1
2
1
1
1
1
1
1
1
Customer payment term (days)
28
19
66
53
35
70
62
59
62
Supplier payment term (days)
86
138
228
126
105
86
90
114
161
Positioning of SUEZ RV OUEST 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 9 592 004€ to 16 639 980€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
9592k€11414k€16639k€
11 414 815 €Range: 9 592 004€ - 16 639 980€
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 OUEST with other companies in the same sector:
Yes, SUEZ RV OUEST generated a net profit of 261 k€ in 2024.
Where is the headquarters of SUEZ RV OUEST ?
The headquarters of SUEZ RV OUEST is located in SAINT-GREGOIRE (35760), in the department Ille-et-Vilaine.
Where to find the tax return of SUEZ RV OUEST ?
The tax return of SUEZ RV OUEST 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 OUEST operate?
SUEZ RV OUEST 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