Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-03-12 (17 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: GENNEVILLIERS (92230), Hauts-de-Seine
TRICYCLE ENVIRONNEMENT : revenue, balance sheet and financial ratios
TRICYCLE ENVIRONNEMENT is a French company
founded 17 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in GENNEVILLIERS (92230),
this company of category PME
shows in 2023 a revenue of 6.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRICYCLE ENVIRONNEMENT (SIREN 511277907)
Indicator
2023
2022
2021
2020
2019
2017
Revenue
6 081 352 €
N/C
N/C
N/C
N/C
1 279 889 €
Net income
341 229 €
295 599 €
101 738 €
136 860 €
14 633 €
26 526 €
EBITDA
645 823 €
N/C
N/C
N/C
N/C
70 864 €
Net margin
5.6%
N/C
N/C
N/C
N/C
2.1%
Revenue and income statement
In 2023, TRICYCLE ENVIRONNEMENT achieves revenue of 6.1 M€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +29.7%. After deducting consumption (340 k€), gross margin stands at 5.7 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 646 k€, representing 10.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 341 k€, i.e. 5.6% 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
6 081 352 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 741 840 €
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
645 823 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
466 560 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
341 229 €
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
8.9%
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 138%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.3% 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
137.544%
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
26.691%
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
7.257%
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
2.64
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
2017
2019
2020
2021
2022
2023
Debt ratio
165.205
62.14
65.193
52.37
214.604
137.544
Financial autonomy
20.275
25.352
22.128
25.914
20.738
26.691
Repayment capacity
4.755
None
None
None
None
2.64
Cash flow / Revenue
3.774%
None%
None%
None%
None%
7.257%
Sector positioning
Debt ratio
137.542023
2021
2022
2023
Q1: 0.08
Med: 19.96
Q3: 72.41
Watch+12 pts over 3 years
In 2023, the debt ratio of TRICYCLE ENVIRONNEMENT (137.54) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
26.69%2023
2021
2022
2023
Q1: 13.37%
Med: 31.18%
Q3: 49.46%
Average
In 2023, the financial autonomy of TRICYCLE ENVIRONNEMENT (26.7%) 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
2.64 years2023
2023
Q1: 0.0 years
Med: 0.14 years
Q3: 1.72 years
Watch
In 2023, the repayment capacity of TRICYCLE ENVIRONNEMENT (2.64) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 128.52. 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 2.8x. Financial charges are adequately covered by operations.
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
128.523
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
Liquidity ratio
153.253
124.699
130.711
119.874
147.927
128.523
Interest coverage
3.244
None
None
None
None
2.758
Sector positioning
Liquidity ratio
128.522023
2021
2022
2023
Q1: 118.51
Med: 161.86
Q3: 256.28
Average+6 pts over 3 years
In 2023, the liquidity ratio of TRICYCLE ENVIRONNEMENT (128.52) 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
2.76x2023
2023
Q1: 0.0x
Med: 0.45x
Q3: 5.23x
Good
In 2023, the interest coverage of TRICYCLE ENVIRONNEMENT (2.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Inventory turnover is 17 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 75 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2017-2023, WCR increased by +377%, 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
1 270 090 €
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
76 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
81 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
17 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
75 j
WCR and payment terms evolution TRICYCLE ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
Operating WCR
266 191 €
0 €
0 €
0 €
0 €
1 270 090 €
Inventory turnover (days)
9
0
0
0
0
17
Customer payment term (days)
71
0
0
0
0
76
Supplier payment term (days)
53
0
0
0
0
81
Positioning of TRICYCLE ENVIRONNEMENT 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 365 970€ to 726 764€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
365k€488k€726k€
488 442 €Range: 365 970€ - 726 764€
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 TRICYCLE ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about TRICYCLE ENVIRONNEMENT
What is the revenue of TRICYCLE ENVIRONNEMENT ?
The revenue of TRICYCLE ENVIRONNEMENT in 2023 is 6.1 M€.
Is TRICYCLE ENVIRONNEMENT profitable?
Yes, TRICYCLE ENVIRONNEMENT generated a net profit of 341 k€ in 2023.
Where is the headquarters of TRICYCLE ENVIRONNEMENT ?
The headquarters of TRICYCLE ENVIRONNEMENT is located in GENNEVILLIERS (92230), in the department Hauts-de-Seine.
Where to find the tax return of TRICYCLE ENVIRONNEMENT ?
The tax return of TRICYCLE ENVIRONNEMENT 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 TRICYCLE ENVIRONNEMENT operate?
TRICYCLE ENVIRONNEMENT 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