Mitarbeiter: 00 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2005-07-06 (20 Jahre)Status: AktivBranche: Activités de sécurité privée Standort: LYON (69002), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
HERMES PRO SECURITE SARL : revenue, balance sheet and financial ratios
HERMES PRO SECURITE SARL is a French company
founded 20 years ago,
specialized in the sector Activités de sécurité privée .
Based in LYON (69002),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - HERMES PRO SECURITE SARL (SIREN 483872081)
Kennzahl
2022
2021
2020
2019
2018
2017
Umsatz
1 562 047 €
N/C
N/C
N/C
N/C
N/C
Nettoergebnis
-59 080 €
-108 229 €
-7 968 €
-133 471 €
-135 865 €
-204 532 €
EBITDA
-17 592 €
N/C
N/C
N/C
N/C
N/C
Nettomarge
-3.8%
N/C
N/C
N/C
N/C
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2022, HERMES PRO SECURITE SARL achieves revenue of 1.6 M€. After deducting consumption (0 €), gross margin stands at 1.6 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 -18 k€, representing -1.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -59 k€ (-3.8% of revenue), which will impact equity.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 562 047 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 562 047 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-17 592 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-4 445 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
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 -230%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-0.072%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen HERMES PRO SECURITE SARL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
Verschuldungsgrad
-9.025
-0.152
-0.017
-0.094
-0.029
-0.072
Finanzielle Autonomie
-46.507
-61.528
-148.773
-115.255
-265.472
-230.24
Rückzahlungsfähigkeit
None
None
None
None
None
-0.033
Cashflow / Umsatz
None%
None%
None%
None%
None%
-0.915%
Positionnement sectoriel
Debt ratio
-0.072022
2020
2021
2022
Q1: 0.0
Méd: 3.0
Q3: 51.93
Excellent
In 2022, the debt ratio of HERMES PRO SECURITE SARL (-0.07) 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
-230.24%2022
2020
2021
2022
Q1: 0.54%
Méd: 16.58%
Q3: 38.05%
Watch
In 2022, the financial autonomy of HERMES PRO SECURITE SARL (-230.2%) 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
-0.03 years2022
2022
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.44 years
Excellent
In 2022, the repayment capacity of HERMES PRO SECURITE SARL (-0.03) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 27.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
27.027
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen HERMES PRO SECURITE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
Liquiditätsquote
60.595
55.481
36.401
43.838
24.629
27.027
Zinsdeckung
None
None
None
None
None
-18.946
Positionnement sectoriel
Liquidity ratio
27.032022
2020
2021
2022
Q1: 107.41
Méd: 138.5
Q3: 197.7
Watch
In 2022, the liquidity ratio of HERMES PRO SECURITE SARL (27.03) 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
-18.95x2022
2022
Q1: 0.0x
Méd: 0.0x
Q3: 0.54x
Watch
In 2022, the interest coverage of HERMES PRO SECURITE SARL (-18.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 92 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). WCR is negative (-151 days): operations structurally generate cash.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
92 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-151 j
Entwicklung des Working Capital und der Zahlungsfristen HERMES PRO SECURITE SARL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
BFR d'exploitation
0 €
0 €
0 €
0 €
0 €
-655 950 €
Lagerumschlag (Tage)
0
0
0
0
0
0
Crédit clients (jours)
0
0
0
0
0
35
Crédit fournisseurs (jours)
0
0
0
0
0
92
Positionnement de HERMES PRO SECURITE SARL dans son secteur
Vergleich mit der Branche Activités de sécurité privée
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 128 301€ to 656 250€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
128k€277k€656k€
277 186 €Range: 128 301€ - 656 250€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Activités de sécurité privée )
Compare HERMES PRO SECURITE SARL with other companies in the same sector:
Frequently asked questions about HERMES PRO SECURITE SARL
What is the revenue of HERMES PRO SECURITE SARL ?
The revenue of HERMES PRO SECURITE SARL in 2022 is 1.6 M€.
Is HERMES PRO SECURITE SARL profitable?
HERMES PRO SECURITE SARL recorded a net loss in 2022.
Where is the headquarters of HERMES PRO SECURITE SARL ?
The headquarters of HERMES PRO SECURITE SARL is located in LYON (69002), in the department Rhone.
Where to find the tax return of HERMES PRO SECURITE SARL ?
The tax return of HERMES PRO SECURITE SARL 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 HERMES PRO SECURITE SARL operate?
HERMES PRO SECURITE SARL operates in the sector Activités de sécurité privée (NAF code 80.10Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen