Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-11-01 (13 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: MONTREUIL (93100), Seine-Saint-Denis
ALPHAJET SECURITE PRIVEE : revenue, balance sheet and financial ratios
ALPHAJET SECURITE PRIVEE is a French company
founded 13 years ago,
specialized in the sector Activités de sécurité privée .
Based in MONTREUIL (93100),
this company of category PME
shows in 2019 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALPHAJET SECURITE PRIVEE (SIREN 788883247)
Indicator
2019
2018
2017
2016
2014
Revenue
1 092 522 €
1 579 522 €
1 336 543 €
1 529 038 €
1 116 865 €
Net income
21 285 €
45 048 €
62 086 €
23 817 €
-90 032 €
EBITDA
2 136 €
53 340 €
75 193 €
28 396 €
-89 196 €
Net margin
1.9%
2.9%
4.6%
1.6%
-8.1%
Revenue and income statement
In 2019, ALPHAJET SECURITE PRIVEE achieves revenue of 1.1 M€. Activity remains stable over the period (CAGR: -0.4%). Significant drop of -31% vs 2018. After deducting consumption (0 €), gross margin stands at 1.1 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 2 k€, representing 0.2% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -96%, reducing margin by 3.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 092 522 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 092 522 €
EBITDA (2019)
?
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
2 136 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
25 289 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 285 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.2%
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 5%. 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 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.886%
Financial autonomy (2019)
?
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
50.789%
Cash flow / Revenue (2019)
?
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
2.162%
Repayment capacity (2019)
?
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
2014
2016
2017
2018
2019
Debt ratio
-1012.101
17.216
12.848
5.138
4.886
Financial autonomy
-1.107
38.264
46.791
48.874
50.789
Repayment capacity
-0.387
1.037
0.41
0.322
0.222
Cash flow / Revenue
-7.986%
1.763%
5.041%
3.187%
2.162%
Sector positioning
Debt ratio
4.892019
2017
2018
2019
Q1: 0.0
Med: 1.59
Q3: 23.88
Average-9 pts over 3 years
In 2019, the debt ratio of ALPHAJET SECURITE PRIVEE (4.89) 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
50.79%2019
2017
2018
2019
Q1: 1.02%
Med: 18.09%
Q3: 41.64%
Excellent
In 2019, the financial autonomy of ALPHAJET SECURITE PRIVEE (50.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.22 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.2 years
Average
In 2019, the repayment capacity of ALPHAJET SECURITE PRIVEE (0.22) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 182.87. 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 50.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
182.87
Interest coverage (2019)
?
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
2014
2016
2017
2018
2019
Liquidity ratio
107.383
172.472
203.546
204.765
182.87
Interest coverage
0.0
4.652
0.0
0.0
50.89
Sector positioning
Liquidity ratio
182.872019
2017
2018
2019
Q1: 105.0
Med: 136.5
Q3: 193.91
Good
In 2019, the liquidity ratio of ALPHAJET SECURITE PRIVEE (182.87) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
50.89x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.94x
Excellent+50 pts over 3 years
In 2019, the interest coverage of ALPHAJET SECURITE PRIVEE (50.9x) 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: 138 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 127 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 94 days of revenue, i.e. 286 k€ to permanently finance. Over 2014-2019, WCR increased by +5419%, requiring additional financing.
Operating WCR (2019)
?
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
286 000 €
Customer credit (2019)
?
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
138 j
Supplier credit (2019)
?
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
11 j
Inventory turnover (2019)
?
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 (2019)
?
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
94 j
WCR and payment terms evolution ALPHAJET SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2016
2017
2018
2019
Operating WCR
5 182 €
279 034 €
298 196 €
330 562 €
286 000 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
75
89
108
96
138
Supplier payment term (days)
5
21
5
6
11
Positioning of ALPHAJET 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 33 239€ to 181 822€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2019
Indicative
33k€78k€181k€
78 331 €Range: 33 239€ - 181 822€
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 ALPHAJET SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about ALPHAJET SECURITE PRIVEE
What is the revenue of ALPHAJET SECURITE PRIVEE ?
The revenue of ALPHAJET SECURITE PRIVEE in 2019 is 1.1 M€.
Is ALPHAJET SECURITE PRIVEE profitable?
Yes, ALPHAJET SECURITE PRIVEE generated a net profit of 21 k€ in 2019.
Where is the headquarters of ALPHAJET SECURITE PRIVEE ?
The headquarters of ALPHAJET SECURITE PRIVEE is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of ALPHAJET SECURITE PRIVEE ?
The tax return of ALPHAJET 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 ALPHAJET SECURITE PRIVEE operate?
ALPHAJET 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