Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2010-04-15 (16 Jahre)Status: AktivBranche: Activités de sécurité privée Standort: NEUILLY-PLAISANCE (93360), Seine-Saint-Denis
PARIS SECURITE PRIVEE : revenue, balance sheet and financial ratios
PARIS SECURITE PRIVEE is a French company
founded 16 years ago,
specialized in the sector Activités de sécurité privée .
Based in NEUILLY-PLAISANCE (93360),
this company of category PME
shows in 2020 a revenue of 171 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - PARIS SECURITE PRIVEE (SIREN 520976556)
Kennzahl
2020
2019
2017
Umsatz
170 953 €
177 119 €
181 003 €
Nettoergebnis
-4 941 €
5 431 €
14 711 €
EBITDA
-4 145 €
7 730 €
18 438 €
Nettomarge
-2.9%
3.1%
8.1%
Umsatz und Gewinn- und Verlustrechnung
In 2020, PARIS SECURITE PRIVEE achieves revenue of 171 k€. Activity remains stable over the period (CAGR: -1.9%). Slight decline of -3% vs 2019. After deducting consumption (0 €), gross margin stands at 171 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -2.4% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -154%, reducing margin by 6.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5 k€ (-2.9% of revenue), which will impact equity.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
170 953 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
170 953 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-4 145 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-4 522 €
Nettoergebnis (2020)
?
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 11%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
11.027%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen PARIS SECURITE PRIVEE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2019
2020
Verschuldungsgrad
0.0
1.502
11.027
Finanzielle Autonomie
39.31
31.237
7.264
Rückzahlungsfähigkeit
0.0
0.035
-0.07
Cashflow / Umsatz
8.127%
3.39%
-2.67%
Positionnement sectoriel
Debt ratio
11.032020
2017
2019
2020
Q1: 0.0
Méd: 3.12
Q3: 54.01
Average+29 pts über 3 Jahre
In 2020, the debt ratio of PARIS SECURITE PRIVEE (11.03) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
7.26%2020
2017
2019
2020
Q1: 0.79%
Méd: 17.25%
Q3: 40.5%
Average-39 pts über 3 Jahre
In 2020, the financial autonomy of PARIS SECURITE PRIVEE (7.3%) 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
-0.07 years2020
2017
2019
2020
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.3 years
Excellent
In 2020, the repayment capacity of PARIS SECURITE PRIVEE (-0.07) 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 106.76. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2020)
?
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
106.758
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen PARIS SECURITE PRIVEE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2019
2020
Liquiditätsquote
164.769
142.739
106.758
Zinsdeckung
2.321
5.821
-10.109
Positionnement sectoriel
Liquidity ratio
106.762020
2017
2019
2020
Q1: 106.12
Méd: 143.94
Q3: 214.3
Average-38 pts über 3 Jahre
In 2020, the liquidity ratio of PARIS SECURITE PRIVEE (106.76) 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
-10.11x2020
2017
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 0.3x
Watch-50 pts über 3 Jahre
In 2020, the interest coverage of PARIS SECURITE PRIVEE (-10.1x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. The company must finance 20 days of gap between collections and payments. WCR is negative (-40 days): operations structurally generate cash. Notable WCR improvement over the period (-37%), freeing up cash.
Operatives Working Capital (2020)
?
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
7 j
Lagerumschlag (2020)
?
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 (2020)
?
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
-40 j
Entwicklung des Working Capital und der Zahlungsfristen PARIS SECURITE PRIVEE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2019
2020
BFR d'exploitation
-13 780 €
-21 612 €
-18 916 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
33
12
27
Crédit fournisseurs (jours)
8
7
7
Positionnement de PARIS SECURITE PRIVEE 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 14 041€ to 71 821€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
14k€30k€71k€
30 335 €Range: 14 041€ - 71 821€
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 PARIS SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about PARIS SECURITE PRIVEE
What is the revenue of PARIS SECURITE PRIVEE ?
The revenue of PARIS SECURITE PRIVEE in 2020 is 171 k€.
Is PARIS SECURITE PRIVEE profitable?
PARIS SECURITE PRIVEE recorded a net loss in 2020.
Where is the headquarters of PARIS SECURITE PRIVEE ?
The headquarters of PARIS SECURITE PRIVEE is located in NEUILLY-PLAISANCE (93360), in the department Seine-Saint-Denis.
Where to find the tax return of PARIS SECURITE PRIVEE ?
The tax return of PARIS SECURITE PRIVEE 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 PARIS SECURITE PRIVEE operate?
PARIS SECURITE PRIVEE 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