Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Autres activités de nettoyage n.c.a.Location: NOISY-LE-SEC (93130), Seine-Saint-Denis
USP NETTOYAGE : revenue, balance sheet and financial ratios
USP NETTOYAGE is a French company
founded 71 years ago,
specialized in the sector Autres activités de nettoyage n.c.a..
Based in NOISY-LE-SEC (93130),
this company of category GE
shows in 2024 a revenue of 70.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - USP NETTOYAGE (SIREN 552062648)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
70 933 265 €
59 689 855 €
62 526 929 €
77 082 570 €
74 278 523 €
67 533 641 €
62 135 494 €
81 408 126 €
64 969 287 €
Net income
1 247 986 €
-726 339 €
1 127 430 €
880 147 €
3 294 402 €
1 797 861 €
1 137 960 €
2 508 472 €
2 434 113 €
EBITDA
3 786 797 €
1 720 569 €
3 025 202 €
8 236 762 €
10 488 721 €
5 620 089 €
3 952 824 €
8 004 158 €
7 128 621 €
Net margin
1.8%
-1.2%
1.8%
1.1%
4.4%
2.7%
1.8%
3.1%
3.7%
Revenue and income statement
In 2024, USP NETTOYAGE achieves revenue of 70.9 M€. Revenue is growing positively over 9 years (CAGR: +1.1%). Vs 2023, growth of +19% (59.7 M€ -> 70.9 M€). After deducting consumption (292 k€), gross margin stands at 70.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.8 M€, representing 5.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 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 1.2 M€, i.e. 1.8% 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
70 933 265 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
70 641 278 €
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
3 786 797 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 408 699 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 247 986 €
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 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 11%. 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 2.0% 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
0.088%
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
11.304%
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
2.001%
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
0.002
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
0.414
2.84
10.121
4.52
0.7
4.185
2.191
0.062
0.088
Financial autonomy
13.441
12.47
8.889
17.602
18.681
9.732
15.81
7.418
11.304
Repayment capacity
0.005
0.037
0.136
0.08
0.009
0.032
0.047
-0.004
0.002
Cash flow / Revenue
4.041%
3.739%
2.549%
3.275%
5.542%
5.052%
2.421%
-0.358%
2.001%
Sector positioning
Debt ratio
0.092024
2022
2023
2024
Q1: 0.01
Med: 16.49
Q3: 70.96
Good
In 2024, the debt ratio of USP NETTOYAGE (0.09) 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
11.3%2024
2022
2023
2024
Q1: 9.16%
Med: 29.22%
Q3: 53.78%
Average
In 2024, the financial autonomy of USP NETTOYAGE (11.3%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.07 years
Q3: 1.9 years
Good-7 pts over 3 years
In 2024, the repayment capacity of USP NETTOYAGE (0.00) 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 113.23. 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 13.3x. 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
113.226
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
13.29
Liquidity indicators evolution USP NETTOYAGE
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
99.142
99.582
88.192
97.301
106.306
105.825
115.17
105.878
113.226
Interest coverage
1.717
1.717
2.072
2.463
5.027
27.349
8.829
21.988
13.29
Sector positioning
Liquidity ratio
113.232024
2022
2023
2024
Q1: 117.25
Med: 200.11
Q3: 372.45
Watch
In 2024, the liquidity ratio of USP NETTOYAGE (113.23) 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
13.29x2024
2022
2023
2024
Q1: 0.0x
Med: 0.06x
Q3: 3.42x
Excellent
In 2024, the interest coverage of USP NETTOYAGE (13.3x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Excellent situation: suppliers finance 74 days of the operating cycle (retail model). Overall, WCR represents 39 days of revenue, i.e. 7.7 M€ to permanently finance. Over 2016-2024, WCR increased by +33%, 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
7 709 027 €
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
37 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
111 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
39 j
WCR and payment terms evolution USP NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 784 216 €
6 761 759 €
-1 427 874 €
3 067 378 €
7 033 433 €
6 875 765 €
5 548 014 €
4 056 523 €
7 709 027 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
70
63
26
39
10
21
25
26
37
Supplier payment term (days)
122
107
90
70
86
78
57
65
111
Positioning of USP NETTOYAGE in its sector
Comparison with sector Autres activités de nettoyage n.c.a.
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 5 960 558€ to 17 497 332€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
5960k€8694k€17497k€
8 694 646 €Range: 5 960 558€ - 17 497 332€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Autres activités de nettoyage n.c.a.)
Compare USP NETTOYAGE with other companies in the same sector:
Yes, USP NETTOYAGE generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of USP NETTOYAGE ?
The headquarters of USP NETTOYAGE is located in NOISY-LE-SEC (93130), in the department Seine-Saint-Denis.
Where to find the tax return of USP NETTOYAGE ?
The tax return of USP NETTOYAGE 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 USP NETTOYAGE operate?
USP NETTOYAGE operates in the sector Autres activités de nettoyage n.c.a. (NAF code 81.29B). 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