Mitarbeiter: 11 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2013-07-01 (12 Jahre)Status: AktivBranche: Activités de sécurité privée Standort: PARIS (75016), Paris
TEGO SECURITE SARL : revenue, balance sheet and financial ratios
TEGO SECURITE SARL is a French company
founded 12 years ago,
specialized in the sector Activités de sécurité privée .
Based in PARIS (75016),
this company of category PME
shows in 2023 a revenue of 353 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - TEGO SECURITE SARL (SIREN 793994674)
Kennzahl
2023
2018
2017
2016
Umsatz
352 990 €
630 245 €
496 013 €
273 290 €
Nettoergebnis
-92 917 €
31 833 €
52 807 €
-29 063 €
EBITDA
-89 051 €
16 040 €
40 768 €
-38 513 €
Nettomarge
-26.3%
5.1%
10.6%
-10.6%
Umsatz und Gewinn- und Verlustrechnung
In 2023, TEGO SECURITE SARL achieves revenue of 353 k€. Revenue is growing positively over 4 years (CAGR: +3.7%). Significant drop of -44% vs 2018. After deducting consumption (0 €), gross margin stands at 353 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 -89 k€, representing -25.2% of revenue. Warning negative scissor effect: despite revenue change (-44%), EBITDA varies by -655%, reducing margin by 27.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -93 k€ (-26.3% of revenue), which will impact equity.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
352 990 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
352 990 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-89 051 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-90 336 €
Nettoergebnis (2023)
?
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 2%. 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 26%. The balance between equity and debt is satisfactory.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
2.49%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen TEGO SECURITE SARL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2023
Verschuldungsgrad
-61.842
34.809
8.549
2.49
Finanzielle Autonomie
-46.773
30.121
31.365
25.917
Rückzahlungsfähigkeit
-0.506
0.19
0.163
-0.007
Cashflow / Umsatz
-10.426%
10.882%
5.11%
-25.957%
Positionnement sectoriel
Debt ratio
2.492023
2017
2018
2023
Q1: 0.0
Méd: 3.89
Q3: 49.48
Good-34 pts über 3 Jahre
In 2023, the debt ratio of TEGO SECURITE SARL (2.49) 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
25.92%2023
2017
2018
2023
Q1: 1.59%
Méd: 17.58%
Q3: 39.08%
Good
In 2023, the financial autonomy of TEGO SECURITE SARL (25.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.01 years2023
2017
2018
2023
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.44 years
Excellent-50 pts über 3 Jahre
In 2023, the repayment capacity of TEGO SECURITE SARL (-0.01) 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 126.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2023)
?
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
126.033
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen TEGO SECURITE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2023
Liquiditätsquote
78.568
162.233
150.474
126.033
Zinsdeckung
-0.33
0.714
0.81
-0.027
Positionnement sectoriel
Liquidity ratio
126.032023
2017
2018
2023
Q1: 104.39
Méd: 134.24
Q3: 198.27
Average-19 pts über 3 Jahre
In 2023, the liquidity ratio of TEGO SECURITE SARL (126.03) 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
-0.03x2023
2017
2018
2023
Q1: 0.0x
Méd: 0.0x
Q3: 0.86x
Average-45 pts über 3 Jahre
In 2023, the interest coverage of TEGO SECURITE SARL (-0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. The gap of 47 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 10 days of revenue, i.e. 10 k€ to permanently finance. Over 2016-2023, WCR increased by +129%, requiring additional financing.
Operatives Working Capital (2023)
?
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
8 j
Lagerumschlag (2023)
?
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 (2023)
?
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
10 j
Entwicklung des Working Capital und der Zahlungsfristen TEGO SECURITE SARL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2023
BFR d'exploitation
-34 645 €
6 205 €
15 725 €
10 092 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
4
23
56
55
Crédit fournisseurs (jours)
31
3
17
8
Positionnement de TEGO 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 28 993€ to 148 298€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
28k€62k€148k€
62 638 €Range: 28 993€ - 148 298€
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 TEGO SECURITE SARL with other companies in the same sector:
Frequently asked questions about TEGO SECURITE SARL
What is the revenue of TEGO SECURITE SARL ?
The revenue of TEGO SECURITE SARL in 2023 is 353 k€.
Is TEGO SECURITE SARL profitable?
TEGO SECURITE SARL recorded a net loss in 2023.
Where is the headquarters of TEGO SECURITE SARL ?
The headquarters of TEGO SECURITE SARL is located in PARIS (75016), in the department Paris.
Where to find the tax return of TEGO SECURITE SARL ?
The tax return of TEGO 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 TEGO SECURITE SARL operate?
TEGO 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