Employees: 12 (2023.0)Legal category: SA (autres)Size: ETICreation date: 2001-01-11 (25 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75009), Paris
CECURITY.COM : revenue, balance sheet and financial ratios
CECURITY.COM is a French company
founded 25 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75009),
this company of category ETI
shows in 2025 a revenue of 8.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CECURITY.COM (SIREN 434330338)
Indicator
2025
2024
2023
2020
2019
2018
2017
2016
Revenue
8 369 416 €
7 085 437 €
7 453 975 €
6 563 893 €
6 420 271 €
3 146 092 €
3 167 935 €
3 421 247 €
Net income
298 363 €
-512 331 €
569 969 €
441 036 €
1 012 815 €
237 564 €
205 797 €
754 760 €
EBITDA
53 452 €
-425 889 €
657 725 €
426 148 €
155 050 €
-316 002 €
-222 744 €
315 556 €
Net margin
3.6%
-7.2%
7.6%
6.7%
15.8%
7.6%
6.5%
22.1%
Revenue and income statement
In 2025, CECURITY.COM achieves revenue of 8.4 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +10.5%. Vs 2024, growth of +18% (7.1 M€ -> 8.4 M€). After deducting consumption (14 k€), gross margin stands at 8.4 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 53 k€, representing 0.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.6 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 298 k€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 369 416 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 355 603 €
EBITDA (2025)
?
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
53 452 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 796 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
298 363 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.6%
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 0%. 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 56%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.27%
Financial autonomy (2025)
?
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
55.852%
Cash flow / Revenue (2025)
?
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
5.382%
Repayment capacity (2025)
?
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
0.033
Asset age ratio (2025)
?
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
2023
2024
2025
Debt ratio
16.787
14.059
16.722
7.192
12.573
7.06
3.844
0.27
Financial autonomy
69.342
68.467
69.016
64.266
61.107
55.564
50.844
55.852
Repayment capacity
1.245
2.644
7.984
0.532
1.556
0.498
-0.61
0.033
Cash flow / Revenue
20.032%
8.546%
3.432%
13.056%
7.965%
10.855%
-4.613%
5.382%
Sector positioning
Debt ratio
0.272025
2023
2024
2025
Q1: 0.0
Med: 4.02
Q3: 41.15
Good-22 pts over 3 years
In 2025, the debt ratio of CECURITY.COM (0.27) 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
55.85%2025
2023
2024
2025
Q1: 15.03%
Med: 40.17%
Q3: 60.94%
Good
In 2025, the financial autonomy of CECURITY.COM (55.9%) 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
0.03 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.03 years
Q3: 0.97 years
Average-15 pts over 3 years
In 2025, the repayment capacity of CECURITY.COM (0.03) 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 221.91. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2025)
?
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
221.912
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.349
Liquidity indicators evolution CECURITY.COM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
2025
Liquidity ratio
361.654
301.923
325.955
224.872
218.523
258.202
238.836
221.912
Interest coverage
0.498
-6.328
-3.781
7.772
1.977
0.751
-0.483
1.349
Sector positioning
Liquidity ratio
221.912025
2023
2024
2025
Q1: 156.35
Med: 281.16
Q3: 458.03
Average-13 pts over 3 years
In 2025, the liquidity ratio of CECURITY.COM (221.91) 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
1.35x2025
2023
2024
2025
Q1: 0.0x
Med: 0.13x
Q3: 3.51x
Good
In 2025, the interest coverage of CECURITY.COM (1.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 77 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Overall, WCR represents 117 days of revenue, i.e. 2.7 M€ to permanently finance.
Operating WCR (2025)
?
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
2 711 691 €
Customer credit (2025)
?
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
77 j
Supplier credit (2025)
?
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
88 j
Inventory turnover (2025)
?
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 (2025)
?
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
117 j
WCR and payment terms evolution CECURITY.COM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
2025
Operating WCR
2 286 283 €
2 982 484 €
2 925 677 €
2 113 168 €
800 532 €
2 653 093 €
2 531 627 €
2 711 691 €
Inventory turnover (days)
0
0
0
1
1
1
1
0
Customer payment term (days)
130
157
195
121
81
91
90
77
Supplier payment term (days)
161
158
96
102
92
96
89
88
Positioning of CECURITY.COM in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of CECURITY.COM is estimated at
723 243 €
(range 311 571€ - 1 699 339€).
With an EBITDA of 53 452€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2025
103 transactions
311k€723k€1699k€
723 243 €Range: 311 571€ - 1 699 339€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
53 452 €×1.0x
Estimation51 880 €
17 014€ - 167 649€
Revenue Multiple30%
8 369 416 €×0.25x
Estimation2 082 579 €
919 992€ - 4 583 395€
Net Income Multiple20%
298 363 €×1.2x
Estimation362 651 €
135 338€ - 1 202 483€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare CECURITY.COM with other companies in the same sector:
Yes, CECURITY.COM generated a net profit of 298 k€ in 2025.
Where is the headquarters of CECURITY.COM ?
The headquarters of CECURITY.COM is located in PARIS (75009), in the department Paris.
Where to find the tax return of CECURITY.COM ?
The tax return of CECURITY.COM 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 CECURITY.COM operate?
CECURITY.COM operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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