Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-10-03 (13 years)Status: ActiveBusiness sector: Activités liées aux systèmes de sécurité Location: PARIS (75017), Paris
DURUS SECURITE SAS : revenue, balance sheet and financial ratios
DURUS SECURITE SAS is a French company
founded 13 years ago,
specialized in the sector Activités liées aux systèmes de sécurité .
Based in PARIS (75017),
this company of category PME
shows in 2023 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DURUS SECURITE SAS (SIREN 789310257)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 882 341 €
2 990 251 €
3 005 749 €
2 659 642 €
2 340 102 €
2 045 908 €
1 852 846 €
1 801 324 €
1 551 298 €
Net income
-47 922 €
-140 051 €
129 637 €
234 967 €
240 216 €
138 522 €
156 644 €
167 285 €
166 463 €
EBITDA
285 997 €
121 714 €
356 178 €
449 717 €
431 493 €
259 266 €
279 423 €
273 347 €
254 539 €
Net margin
-1.7%
-4.7%
4.3%
8.8%
10.3%
6.8%
8.5%
9.3%
10.7%
Revenue and income statement
In 2023, DURUS SECURITE SAS achieves revenue of 2.9 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +8.1%. Slight decline of -4% vs 2022. After deducting consumption (3 k€), gross margin stands at 2.9 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 286 k€, representing 9.9% of revenue. Positive scissor effect: EBITDA margin improves by +5.9 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -48 k€ (-1.7% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 882 341 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 879 590 €
EBITDA (2023)
?
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
285 997 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-29 384 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-47 922 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.9%
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. 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 6.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
85.612%
Financial autonomy (2023)
?
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
40.864%
Cash flow / Revenue (2023)
?
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
7.298%
Repayment capacity (2023)
?
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
5.984
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
3.528
0.587
35.534
38.765
21.433
32.46
61.658
56.939
85.612
Financial autonomy
56.132
65.445
56.165
53.214
58.378
55.016
47.935
26.088
40.864
Repayment capacity
0.111
0.021
1.555
1.95
0.833
1.411
3.403
8.543
5.984
Cash flow / Revenue
12.092%
11.91%
11.223%
10.201%
14.218%
13.225%
9.92%
3.374%
7.298%
Sector positioning
Debt ratio
85.612023
2021
2022
2023
Q1: 0.0
Med: 12.93
Q3: 58.34
Watch+7 pts over 3 years
In 2023, the debt ratio of DURUS SECURITE SAS (85.61) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
40.86%2023
2021
2022
2023
Q1: 9.02%
Med: 30.49%
Q3: 52.41%
Good-12 pts over 3 years
In 2023, the financial autonomy of DURUS SECURITE SAS (40.9%) 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
5.98 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.18 years
Watch
In 2023, the repayment capacity of DURUS SECURITE SAS (5.98) 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 134.11. 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 7.0x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
134.106
Interest coverage (2023)
?
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
6.976
Liquidity indicators evolution DURUS SECURITE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
157.291
203.409
266.514
216.972
182.397
186.44
165.829
93.341
134.106
Interest coverage
1.19
1.304
0.957
1.698
1.194
1.201
1.72
14.147
6.976
Sector positioning
Liquidity ratio
134.112023
2021
2022
2023
Q1: 129.41
Med: 188.58
Q3: 299.73
Average-16 pts over 3 years
In 2023, the liquidity ratio of DURUS SECURITE SAS (134.11) 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
6.98x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Excellent
In 2023, the interest coverage of DURUS SECURITE SAS (7.0x) 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: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 109 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Overall, WCR represents 71 days of revenue, i.e. 571 k€ to permanently finance. Over 2015-2023, WCR increased by +78%, requiring additional financing.
Operating WCR (2023)
?
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
570 761 €
Customer credit (2023)
?
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
79 j
Supplier credit (2023)
?
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
109 j
Inventory turnover (2023)
?
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 (2023)
?
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
71 j
WCR and payment terms evolution DURUS SECURITE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
321 119 €
431 003 €
548 554 €
569 131 €
706 126 €
905 316 €
811 041 €
2 799 892 €
570 761 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
74
73
91
75
96
90
97
101
79
Supplier payment term (days)
86
68
73
84
111
122
108
692
109
Positioning of DURUS SECURITE SAS in its sector
Comparison with sector Activités liées aux systèmes de sécurité
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 157 024€ to 1 383 844€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
157k€451k€1383k€
451 798 €Range: 157 024€ - 1 383 844€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 21 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 liées aux systèmes de sécurité )
Compare DURUS SECURITE SAS with other companies in the same sector:
Frequently asked questions about DURUS SECURITE SAS
What is the revenue of DURUS SECURITE SAS ?
The revenue of DURUS SECURITE SAS in 2023 is 2.9 M€.
Is DURUS SECURITE SAS profitable?
DURUS SECURITE SAS recorded a net loss in 2023.
Where is the headquarters of DURUS SECURITE SAS ?
The headquarters of DURUS SECURITE SAS is located in PARIS (75017), in the department Paris.
Where to find the tax return of DURUS SECURITE SAS ?
The tax return of DURUS SECURITE SAS 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 DURUS SECURITE SAS operate?
DURUS SECURITE SAS operates in the sector Activités liées aux systèmes de sécurité (NAF code 80.20Z). 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