ATLAS SECURITE PRIVEE : revenue, balance sheet and financial ratios
ATLAS SECURITE PRIVEE is a French company
founded 17 years ago,
specialized in the sector Activités de sécurité privée .
Based in ISNEAUVILLE (76230),
this company of category ETI
shows in 2024 a revenue of 33.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ATLAS SECURITE PRIVEE (SIREN 509232344)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
33 535 615 €
27 265 769 €
18 296 949 €
16 377 108 €
11 321 634 €
N/C
N/C
5 638 274 €
4 674 565 €
Net income
266 702 €
430 260 €
68 225 €
349 952 €
-357 662 €
3 464 €
145 649 €
182 732 €
134 903 €
EBITDA
-367 492 €
-203 163 €
-85 773 €
24 622 €
-441 500 €
N/C
N/C
181 508 €
136 979 €
Net margin
0.8%
1.6%
0.4%
2.1%
-3.2%
N/C
N/C
3.2%
2.9%
Revenue and income statement
In 2024, ATLAS SECURITE PRIVEE achieves revenue of 33.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +27.9%. Vs 2023, growth of +23% (27.3 M€ -> 33.5 M€). After deducting consumption (-10 k€), gross margin stands at 33.5 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 -367 k€, representing -1.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 267 k€, i.e. 0.8% 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
33 535 615 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 546 103 €
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
-367 492 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
399 718 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
266 702 €
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
-1.1%
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 105%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
104.62%
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
7.861%
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
-1.461%
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
-1.707
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
2023
2024
Debt ratio
0.373
0.342
0.212
47.775
620.667
251.879
188.2
178.387
104.62
Financial autonomy
28.865
32.639
38.079
26.705
5.322
9.451
10.064
7.38
7.861
Repayment capacity
0.001
0.005
None
None
-2.6
-164.275
-8.429
-4.614
-1.707
Cash flow / Revenue
2.44%
2.472%
None%
None%
-5.304%
-0.055%
-0.823%
-1.065%
-1.461%
Sector positioning
Debt ratio
104.622024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average
In 2024, the debt ratio of ATLAS SECURITE PRIVEE (104.62) 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
7.86%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Average-8 pts over 3 years
In 2024, the financial autonomy of ATLAS SECURITE PRIVEE (7.9%) 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
-1.71 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.36 years
Excellent
In 2024, the repayment capacity of ATLAS SECURITE PRIVEE (-1.71) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 107.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
106.998
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
2023
2024
Liquidity ratio
129.973
130.184
138.261
125.628
139.012
135.301
132.629
111.126
106.998
Interest coverage
0.0
0.078
None
None
-1.918
36.536
-31.313
-21.853
-2.491
Sector positioning
Liquidity ratio
107.02024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Average-17 pts over 3 years
In 2024, the liquidity ratio of ATLAS SECURITE PRIVEE (107.00) 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
-2.49x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Average
In 2024, the interest coverage of ATLAS SECURITE PRIVEE (-2.5x) 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.
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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 12 days of gap between collections and payments. Overall, WCR represents 13 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2024, WCR increased by +773%, requiring additional financing.
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
1 219 355 €
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
69 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
57 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
13 j
WCR and payment terms evolution ATLAS SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
139 676 €
71 211 €
0 €
0 €
1 038 873 €
1 743 179 €
1 737 478 €
1 656 941 €
1 219 355 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
39
40
0
0
74
75
64
80
69
Supplier payment term (days)
35
27
0
0
41
51
34
78
57
Positioning of ATLAS 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 1 757 279€ to 9 428 131€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1757k€3961k€9428k€
3 961 114 €Range: 1 757 279€ - 9 428 131€
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 ATLAS SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about ATLAS SECURITE PRIVEE
What is the revenue of ATLAS SECURITE PRIVEE ?
The revenue of ATLAS SECURITE PRIVEE in 2024 is 33.5 M€.
Is ATLAS SECURITE PRIVEE profitable?
Yes, ATLAS SECURITE PRIVEE generated a net profit of 267 k€ in 2024.
Where is the headquarters of ATLAS SECURITE PRIVEE ?
The headquarters of ATLAS SECURITE PRIVEE is located in ISNEAUVILLE (76230), in the department Seine-Maritime.
Where to find the tax return of ATLAS SECURITE PRIVEE ?
The tax return of ATLAS 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 ATLAS SECURITE PRIVEE operate?
ATLAS 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