Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: VILLENAVE D ORNON (33140), Gironde
SUEZ RV SUD OUEST : revenue, balance sheet and financial ratios
SUEZ RV SUD OUEST is a French company
founded 56 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in VILLENAVE D ORNON (33140),
this company of category GE
shows in 2024 a revenue of 213.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ RV SUD OUEST (SIREN 701980203)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
213 267 832 €
192 500 478 €
186 437 553 €
174 362 617 €
151 714 826 €
172 138 347 €
167 059 766 €
165 224 232 €
164 903 811 €
Net income
-1 147 461 €
880 888 €
-7 220 943 €
-7 052 562 €
-11 195 283 €
-8 206 880 €
-4 872 054 €
-12 484 496 €
-8 313 353 €
EBITDA
11 360 197 €
7 641 065 €
5 411 261 €
34 041 €
-56 657 €
-1 350 732 €
764 314 €
1 200 208 €
4 159 419 €
Net margin
-0.5%
0.5%
-3.9%
-4.0%
-7.4%
-4.8%
-2.9%
-7.6%
-5.0%
Revenue and income statement
In 2024, SUEZ RV SUD OUEST achieves revenue of 213.3 M€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2023, growth of +11% (192.5 M€ -> 213.3 M€). After deducting consumption (4.8 M€), gross margin stands at 208.5 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11.4 M€, representing 5.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.1 M€ (-0.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
213 267 832 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
208 457 091 €
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
11 360 197 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 948 752 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 147 461 €
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
5.3%
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 -13%. 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 -0%. 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 3.3% 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
-12.936%
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
-0.237%
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
3.31%
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
0.006
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
16740.856
-488.238
2.269
-1074.168
511.388
-1.848
-1.609
6.176
-12.936
Financial autonomy
0.301
-8.672
0.927
-4.516
4.31
-2.121
-2.347
0.917
-0.237
Repayment capacity
-543.422
-37.322
-0.014
-15.823
-5.66
-0.047
0.032
0.011
0.006
Cash flow / Revenue
-0.083%
-0.989%
-1.773%
-3.543%
-3.561%
-0.617%
0.845%
3.919%
3.31%
Sector positioning
Debt ratio
-12.942024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Excellent
In 2024, the debt ratio of SUEZ RV SUD OUEST (-12.94) 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
-0.24%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Watch
In 2024, the financial autonomy of SUEZ RV SUD OUEST (-0.2%) 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
In 2024, the repayment capacity of SUEZ RV SUD 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 50.54. 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 18.6x. 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
50.536
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
18.604
Liquidity indicators evolution SUEZ RV SUD 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
122.265
91.721
69.819
125.718
69.881
49.192
55.444
54.21
50.536
Interest coverage
109.837
486.942
379.665
-273.495
-6166.253
4499.345
13.093
18.287
18.604
Sector positioning
Liquidity ratio
50.542024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Watch
In 2024, the liquidity ratio of SUEZ RV SUD OUEST (50.54) 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
18.6x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent
In 2024, the interest coverage of SUEZ RV SUD OUEST (18.6x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 119 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-12 days): operations structurally generate cash. Notable WCR improvement over the period (-124%), 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
-7 340 679 €
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
56 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
119 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
3 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
-12 j
WCR and payment terms evolution SUEZ RV SUD 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
31 173 416 €
34 274 115 €
13 328 028 €
58 532 202 €
8 280 595 €
-12 986 528 €
-7 213 269 €
-11 804 129 €
-7 340 679 €
Inventory turnover (days)
3
2
2
3
3
4
3
3
3
Customer payment term (days)
29
36
136
115
85
75
77
76
56
Supplier payment term (days)
86
137
199
103
113
117
115
113
119
Positioning of SUEZ RV SUD 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 14 598 049€ to 25 100 665€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
14598k€17243k€25100k€
17 243 763 €Range: 14 598 049€ - 25 100 665€
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 SUD OUEST with other companies in the same sector:
Frequently asked questions about SUEZ RV SUD OUEST
What is the revenue of SUEZ RV SUD OUEST ?
The revenue of SUEZ RV SUD OUEST in 2024 is 213.3 M€.
Is SUEZ RV SUD OUEST profitable?
SUEZ RV SUD OUEST recorded a net loss in 2024.
Where is the headquarters of SUEZ RV SUD OUEST ?
The headquarters of SUEZ RV SUD OUEST is located in VILLENAVE D ORNON (33140), in the department Gironde.
Where to find the tax return of SUEZ RV SUD OUEST ?
The tax return of SUEZ RV SUD 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 SUD OUEST operate?
SUEZ RV SUD 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