Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-06-12 (36 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: BILLY-BERCLAU (62138), Pas-de-Calais
VANHEEDE ENVIRONNEMENT : revenue, balance sheet and financial ratios
VANHEEDE ENVIRONNEMENT is a French company
founded 36 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in BILLY-BERCLAU (62138),
this company of category PME
shows in 2024 a revenue of 19.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VANHEEDE ENVIRONNEMENT (SIREN 352706477)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
19 661 520 €
19 220 240 €
17 512 124 €
14 657 233 €
12 422 969 €
12 551 005 €
10 550 472 €
10 732 547 €
10 023 623 €
Net income
133 588 €
27 598 €
-182 203 €
626 266 €
563 962 €
686 830 €
-449 263 €
289 763 €
351 470 €
EBITDA
1 840 046 €
1 288 365 €
859 448 €
1 779 822 €
1 404 107 €
1 495 549 €
341 045 €
1 061 613 €
1 120 129 €
Net margin
0.7%
0.1%
-1.0%
4.3%
4.5%
5.5%
-4.3%
2.7%
3.5%
Revenue and income statement
In 2024, VANHEEDE ENVIRONNEMENT achieves revenue of 19.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2023: +2%. After deducting consumption (458 k€), gross margin stands at 19.2 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 1.8 M€, representing 9.4% of revenue. Positive scissor effect: EBITDA margin improves by +2.7 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 134 k€, i.e. 0.7% 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
19 661 520 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 203 681 €
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
1 840 046 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
443 908 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
133 588 €
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
9.3%
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 298%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 30.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.5% 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
297.977%
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
18.229%
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
1.519%
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
30.47
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
645.545
428.439
662.13
284.092
179.828
120.441
118.365
182.143
297.977
Financial autonomy
8.649
11.712
7.436
13.95
21.601
26.19
23.202
17.757
18.229
Repayment capacity
7.099
7.697
-26.726
3.725
4.174
3.052
33.476
10.255
30.47
Cash flow / Revenue
7.146%
5.572%
-1.475%
7.99%
6.515%
6.735%
0.469%
2.149%
1.519%
Sector positioning
Debt ratio
297.982024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Watch
In 2024, the debt ratio of VANHEEDE ENVIRONNEMENT (297.98) 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
18.23%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Average-5 pts over 3 years
In 2024, the financial autonomy of VANHEEDE ENVIRONNEMENT (18.2%) 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
30.47 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Watch-15 pts over 3 years
In 2024, the repayment capacity of VANHEEDE ENVIRONNEMENT (30.47) 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 113.48. 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 19.2x. 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
113.485
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
140.018
130.209
102.234
105.783
119.078
133.554
110.218
83.613
113.485
Interest coverage
-14.522
14.296
43.187
8.728
9.212
7.332
19.331
10.908
19.209
Sector positioning
Liquidity ratio
113.482024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Average
In 2024, the liquidity ratio of VANHEEDE ENVIRONNEMENT (113.48) 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
19.21x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent
In 2024, the interest coverage of VANHEEDE ENVIRONNEMENT (19.2x) 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: 70 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. The company must finance 3 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 3.5 M€ to permanently finance. Over 2016-2024, WCR increased by +26%, 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
3 495 032 €
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
70 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
67 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
64 j
WCR and payment terms evolution VANHEEDE ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 773 035 €
2 516 997 €
2 391 898 €
2 887 359 €
2 806 970 €
3 394 322 €
3 770 886 €
3 632 433 €
3 495 032 €
Inventory turnover (days)
1
1
1
1
1
1
1
1
1
Customer payment term (days)
91
84
85
87
88
94
82
73
70
Supplier payment term (days)
83
87
99
106
80
73
78
105
67
Positioning of VANHEEDE 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 1 134 661€ to 2 191 935€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1134k€1478k€2191k€
1 478 328 €Range: 1 134 661€ - 2 191 935€
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 VANHEEDE ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about VANHEEDE ENVIRONNEMENT
What is the revenue of VANHEEDE ENVIRONNEMENT ?
The revenue of VANHEEDE ENVIRONNEMENT in 2024 is 19.7 M€.
Is VANHEEDE ENVIRONNEMENT profitable?
Yes, VANHEEDE ENVIRONNEMENT generated a net profit of 134 k€ in 2024.
Where is the headquarters of VANHEEDE ENVIRONNEMENT ?
The headquarters of VANHEEDE ENVIRONNEMENT is located in BILLY-BERCLAU (62138), in the department Pas-de-Calais.
Where to find the tax return of VANHEEDE ENVIRONNEMENT ?
The tax return of VANHEEDE 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 VANHEEDE ENVIRONNEMENT operate?
VANHEEDE 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