Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Collecte et traitement des eaux uséesLocation: PUTEAUX (92800), Hauts-de-Seine
SUEZ SERVICES FRANCE : revenue, balance sheet and financial ratios
SUEZ SERVICES FRANCE is a French company
founded 126 years ago,
specialized in the sector Collecte et traitement des eaux usées.
Based in PUTEAUX (92800),
this company of category GE
shows in 2024 a revenue of 54.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ SERVICES FRANCE (SIREN 699804266)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
54 927 120 €
53 998 564 €
51 240 985 €
47 521 000 €
50 512 000 €
55 155 000 €
55 187 298 €
56 777 000 €
54 450 000 €
Net income
7 238 278 €
5 157 269 €
4 942 913 €
3 962 000 €
3 073 000 €
5 421 000 €
3 059 593 €
1 564 000 €
1 927 000 €
EBITDA
10 244 333 €
8 771 721 €
8 512 022 €
6 643 000 €
5 629 000 €
7 815 000 €
2 228 077 €
116 380 000 €
-1 951 000 €
Net margin
13.2%
9.6%
9.6%
8.3%
6.1%
9.8%
5.5%
2.8%
3.5%
Revenue and income statement
In 2024, SUEZ SERVICES FRANCE achieves revenue of 54.9 M€. Revenue is growing positively over 9 years (CAGR: +0.1%). Vs 2023: +2%. After deducting consumption (4.1 M€), gross margin stands at 50.9 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10.2 M€, representing 18.7% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7.2 M€, i.e. 13.2% 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
54 927 120 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 868 340 €
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
10 244 333 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 853 416 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 238 278 €
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
18.7%
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 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.5% 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
4.264%
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
30.216%
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
12.492%
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
0.071
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUEZ SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
149.364
227.888
15.462
13.997
13.426
9.882
2.669
4.193
4.264
Financial autonomy
17.142
12.824
20.426
25.984
19.568
23.618
35.262
29.557
30.216
Repayment capacity
4.767
-4.426
0.41
0.296
0.249
0.157
0.067
0.076
0.071
Cash flow / Revenue
3.888%
-5.08%
4.533%
8.104%
7.151%
10.078%
10.142%
9.479%
12.492%
Sector positioning
Debt ratio
4.262024
2022
2023
2024
Q1: 1.07
Med: 21.28
Q3: 69.04
Good
In 2024, the debt ratio of SUEZ SERVICES FRANCE (4.26) 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
30.22%2024
2022
2023
2024
Q1: 15.57%
Med: 39.67%
Q3: 57.18%
Average-7 pts over 3 years
In 2024, the financial autonomy of SUEZ SERVICES FRANCE (30.2%) 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
0.07 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.71 years
Good
In 2024, the repayment capacity of SUEZ SERVICES FRANCE (0.07) 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 154.37. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
154.367
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
0.267
Liquidity indicators evolution SUEZ SERVICES FRANCE
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
178.582
192.819
139.215
151.864
88.185
146.05
169.104
152.949
154.367
Interest coverage
-0.769
-0.012
0.335
0.166
0.195
0.226
0.005
0.415
0.267
Sector positioning
Liquidity ratio
154.372024
2022
2023
2024
Q1: 120.31
Med: 188.45
Q3: 284.02
Average-9 pts over 3 years
In 2024, the liquidity ratio of SUEZ SERVICES FRANCE (154.37) 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
0.27x2024
2022
2023
2024
Q1: 0.0x
Med: 1.0x
Q3: 7.24x
Average+6 pts over 3 years
In 2024, the interest coverage of SUEZ SERVICES FRANCE (0.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Overall, WCR represents 195 days of revenue, i.e. 29.7 M€ to permanently finance.
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
29 681 517 €
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
118 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
145 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
0 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
195 j
WCR and payment terms evolution SUEZ SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
26 587 935 €
34 520 984 €
27 514 179 €
28 461 083 €
28 055 880 €
12 952 799 €
31 547 537 €
25 139 571 €
29 681 517 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
73
100
141
141
106
96
60
120
118
Supplier payment term (days)
107
-124
138
135
171
160
151
115
145
Positioning of SUEZ SERVICES FRANCE in its sector
Comparison with sector Collecte et traitement des eaux usées
Valuation estimate
Based on 84 transactions of similar company sales
(all years),
the value of SUEZ SERVICES FRANCE is estimated at
19 137 397 €
(range 5 127 010€ - 65 963 317€).
With an EBITDA of 10 244 333€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.11x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
84 tx
5127k€19137k€65963k€
19 137 397 €Range: 5 127 010€ - 65 963 317€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 244 333 €×2.9x
Estimation29 202 810 €
6 013 637€ - 91 552 371€
Revenue Multiple30%
54 927 120 €×0.11x
Estimation5 837 334 €
4 159 929€ - 17 455 409€
Net Income Multiple20%
7 238 278 €×1.9x
Estimation13 923 960 €
4 361 068€ - 74 752 547€
How is this estimate calculated?
This estimate is based on the analysis of 84 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 et traitement des eaux usées)
Compare SUEZ SERVICES FRANCE with other companies in the same sector:
Frequently asked questions about SUEZ SERVICES FRANCE
What is the revenue of SUEZ SERVICES FRANCE ?
The revenue of SUEZ SERVICES FRANCE in 2024 is 54.9 M€.
Is SUEZ SERVICES FRANCE profitable?
Yes, SUEZ SERVICES FRANCE generated a net profit of 7.2 M€ in 2024.
Where is the headquarters of SUEZ SERVICES FRANCE ?
The headquarters of SUEZ SERVICES FRANCE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SUEZ SERVICES FRANCE ?
The tax return of SUEZ SERVICES FRANCE 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 SERVICES FRANCE operate?
SUEZ SERVICES FRANCE operates in the sector Collecte et traitement des eaux usées (NAF code 37.00Z). 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