AARON PROTECTION SECURITE : revenue, balance sheet and financial ratios
AARON PROTECTION SECURITE is a French company
founded 25 years ago,
specialized in the sector Activités de sécurité privée .
Based in SERRIS (77700),
this company of category PME
shows in 2024 a revenue of 10.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AARON PROTECTION SECURITE (SIREN 434691358)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
10 208 682 €
8 197 249 €
6 581 248 €
6 389 747 €
7 151 878 €
8 080 702 €
7 922 469 €
7 975 831 €
Net income
373 305 €
150 000 €
43 647 €
-15 113 €
13 100 €
-207 766 €
-107 984 €
1 756 €
EBITDA
414 799 €
136 238 €
85 994 €
15 242 €
43 201 €
-117 862 €
-80 904 €
97 021 €
Net margin
3.7%
1.8%
0.7%
-0.2%
0.2%
-2.6%
-1.4%
0.0%
Revenue and income statement
In 2024, AARON PROTECTION SECURITE achieves revenue of 10.2 M€. Revenue is growing positively over 8 years (CAGR: +3.1%). Vs 2022, growth of +25% (8.2 M€ -> 10.2 M€). After deducting consumption (-22 k€), gross margin stands at 10.2 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 415 k€, representing 4.1% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 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 373 k€, i.e. 3.7% 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
10 208 682 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 231 164 €
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
414 799 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
391 356 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
373 305 €
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
4.1%
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 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.9% 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
63.131%
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
22.753%
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
3.857%
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
1.207
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
2024
Debt ratio
0.408
379.066
-17.64
-0.555
582.939
357.17
287.769
63.131
Financial autonomy
5.68
0.747
-10.185
-12.088
1.805
2.756
7.117
22.753
Repayment capacity
0.0
0.0
-0.238
0.021
12.776
3.634
4.821
1.207
Cash flow / Revenue
0.797%
-1.2%
-1.767%
0.667%
0.24%
1.17%
1.653%
3.857%
Sector positioning
Debt ratio
63.132024
2021
2022
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average
In 2024, the debt ratio of AARON PROTECTION SECURITE (63.13) 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
22.75%2024
2021
2022
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Good+25 pts over 3 years
In 2024, the financial autonomy of AARON PROTECTION SECURITE (22.8%) 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
1.21 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.36 years
Watch
In 2024, the repayment capacity of AARON PROTECTION SECURITE (1.21) 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 129.30. 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 7.9x. 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
129.298
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
2024
Liquidity ratio
87.45
79.636
74.53
68.465
96.598
97.985
114.925
129.298
Interest coverage
22.305
-23.984
-16.701
24.592
51.981
9.59
1.548
7.861
Sector positioning
Liquidity ratio
129.32024
2021
2022
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Average+24 pts over 3 years
In 2024, the liquidity ratio of AARON PROTECTION SECURITE (129.30) 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
7.86x2024
2021
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Excellent
In 2024, the interest coverage of AARON PROTECTION SECURITE (7.9x) 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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-16 days): operations structurally generate cash. Notable WCR improvement over the period (-187442%), freeing up cash.
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
-448 263 €
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
17 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
32 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
2 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
-16 j
WCR and payment terms evolution AARON PROTECTION SECURITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
239 €
31 848 €
8 000 €
-329 988 €
-214 184 €
-796 594 €
-477 736 €
-448 263 €
Inventory turnover (days)
4
3
4
5
7
2
0
2
Customer payment term (days)
44
44
31
22
19
30
26
17
Supplier payment term (days)
54
34
61
40
19
45
44
32
Positioning of AARON PROTECTION SECURITE in its sector
Comparison with sector Activités de sécurité privée
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 741 467€ to 2 984 439€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
741k€1707k€2984k€
1 707 421 €Range: 741 467€ - 2 984 439€
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 AARON PROTECTION SECURITE with other companies in the same sector:
Frequently asked questions about AARON PROTECTION SECURITE
What is the revenue of AARON PROTECTION SECURITE ?
The revenue of AARON PROTECTION SECURITE in 2024 is 10.2 M€.
Is AARON PROTECTION SECURITE profitable?
Yes, AARON PROTECTION SECURITE generated a net profit of 373 k€ in 2024.
Where is the headquarters of AARON PROTECTION SECURITE ?
The headquarters of AARON PROTECTION SECURITE is located in SERRIS (77700), in the department Seine-et-Marne.
Where to find the tax return of AARON PROTECTION SECURITE ?
The tax return of AARON PROTECTION SECURITE 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 AARON PROTECTION SECURITE operate?
AARON PROTECTION SECURITE 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
Rotate your phone to landscape mode to view the chart