AGAFTY SECURITE PRIVEE : revenue, balance sheet and financial ratios
AGAFTY SECURITE PRIVEE is a French company
founded 11 years ago,
specialized in the sector Activités de sécurité privée .
Based in CLICHY (92110),
this company of category PME
shows in 2024 a revenue of 87 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AGAFTY SECURITE PRIVEE (SIREN 811186253)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
86 884 €
101 288 €
118 306 €
179 149 €
400 676 €
629 493 €
498 953 €
401 118 €
Net income
-1 590 €
303 €
-7 834 €
-1 034 €
-14 720 €
3 912 €
2 551 €
8 819 €
EBITDA
-1 294 €
1 223 €
-7 641 €
-35 427 €
-26 476 €
14 236 €
4 124 €
10 376 €
Net margin
-1.8%
0.3%
-6.6%
-0.6%
-3.7%
0.6%
0.5%
2.2%
Revenue and income statement
Im Jahr 2024 erzielt AGAFTY SECURITE PRIVEE einen Umsatz von 87 k€. Der Umsatz geht im Zeitraum 2017-2024 zurück (CAGR: -19.6%). Deutlicher Rückgang von -14% vs 2023. Nach Abzug des Verbrauchs (8 k€) beträgt die Bruttomarge 79 k€, d.h. eine Rate von 91%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -1 k€, was -1.5% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-14%) variiert EBITDA um -206%, was die Marge um 2.7 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -2 k€ (-1.8% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
86 884 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
79 239 €
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
-1 294 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 295 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 590 €
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
-1.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -2785%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -3%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
-2784.853%
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
-2.916%
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
-1.83%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
40.554
40.798
1.385
113.278
831.831
-9951.047
-17325.472
-2784.853
Financial autonomy
16.864
22.788
16.54
13.577
8.872
-0.784
-0.451
-2.916
Repayment capacity
0.759
3.043
0.081
0.0
-1.694
-7.659
161.314
-33.306
Cash flow / Revenue
2.199%
0.512%
0.621%
-7.69%
-12.863%
-6.622%
0.299%
-1.83%
Sector positioning
Verschuldungsgrad
-2784.852024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Ausgezeichnet-12 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von AGAFTY SECURITE PRIVEE (-2784.85). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-2.92%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das finanzielle autonomie von AGAFTY SECURITE PRIVEE (-2.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Geringe Autonomie kann die Investitionsfähigkeit einschränken und die Verwundbarkeit erhöhen.
Rückzahlungsfähigkeit
-33.31 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.36 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von AGAFTY SECURITE PRIVEE (-33.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 448.39. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
448.387
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
129.793
145.57
119.326
113.9
570.351
393.928
317.189
448.387
Interest coverage
0.0
0.0
0.0
0.0
0.0
-2.526
75.225
-22.72
Sector positioning
Liquiditätsquote
448.392024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von AGAFTY SECURITE PRIVEE (448.39). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
-22.72x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das zinsdeckung von AGAFTY SECURITE PRIVEE (-22.7x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 62 Tage. Lieferantenfrist: 0 Tage. Die Lücke von 62 Tagen belastet den Cashflow. Der WCR repräsentiert 208 Tage Umsatz.
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
50 277 €
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
62 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
0 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
0 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
208 j
WCR and payment terms evolution AGAFTY SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
48 800 €
36 054 €
66 821 €
16 640 €
58 883 €
60 226 €
53 827 €
50 277 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
60
41
54
21
41
40
48
62
Supplier payment term (days)
41
18
43
0
0
0
0
0
Positioning of AGAFTY SECURITE PRIVEE 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 7 136€ to 36 501€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
7k€15k€36k€
15 417 €Range: 7 136€ - 36 501€
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 AGAFTY SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about AGAFTY SECURITE PRIVEE
What is the revenue of AGAFTY SECURITE PRIVEE ?
The revenue of AGAFTY SECURITE PRIVEE in 2024 is 87 k€.
Is AGAFTY SECURITE PRIVEE profitable?
AGAFTY SECURITE PRIVEE recorded a net loss in 2024.
Where is the headquarters of AGAFTY SECURITE PRIVEE ?
The headquarters of AGAFTY SECURITE PRIVEE is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of AGAFTY SECURITE PRIVEE ?
The tax return of AGAFTY 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 AGAFTY SECURITE PRIVEE operate?
AGAFTY 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
Rotate your phone to landscape mode to view the chart