ESCORT SECURITE PRIVEE : revenue, balance sheet and financial ratios
ESCORT SECURITE PRIVEE is a French company
founded 23 years ago,
specialized in the sector Activités de sécurité privée .
Based in ORLEANS (45000),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESCORT SECURITE PRIVEE (SIREN 444251110)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 812 052 €
N/C
3 358 064 €
3 030 543 €
3 357 681 €
2 960 839 €
2 845 741 €
2 681 767 €
3 062 982 €
Net income
150 056 €
178 514 €
129 216 €
103 409 €
60 106 €
132 522 €
67 110 €
-22 887 €
35 673 €
EBITDA
170 367 €
N/C
146 917 €
123 010 €
123 232 €
158 447 €
26 930 €
-39 759 €
36 739 €
Net margin
3.9%
N/C
3.8%
3.4%
1.8%
4.5%
2.4%
-0.9%
1.2%
Revenue and income statement
Im Jahr 2024 erzielt ESCORT SECURITE PRIVEE einen Umsatz von 3.8 Mio€. Der Umsatz wächst über 9 Jahre positiv (CAGR: +2.8%). Nach Abzug des Verbrauchs (79 k€) beträgt die Bruttomarge 3.7 Mio€, d.h. eine Rate von 98%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 170 k€, was 4.5% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 150 k€, d.h. 3.9% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 812 052 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 733 486 €
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
170 367 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
199 691 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
150 056 €
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
4.5%
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 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 43%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 3.2% des Umsatzes.
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
0.114%
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
42.544%
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
3.166%
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
0.007
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
1.469
82.1
139.282
53.624
40.711
23.723
11.804
2.433
0.114
Financial autonomy
26.949
19.634
15.074
24.063
26.899
34.781
34.918
42.094
42.544
Repayment capacity
0.128
-4.374
10.667
1.452
1.649
1.579
0.69
None
0.007
Cash flow / Revenue
1.091%
-1.877%
0.965%
4.277%
2.963%
2.455%
2.963%
None%
3.166%
Sector positioning
Verschuldungsgrad
0.112024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Gut-29 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von ESCORT SECURITE PRIVEE (0.11). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
42.54%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von ESCORT SECURITE PRIVEE (42.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.01 ans2024
2022
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.36 ans
Average-24 pts over 2 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von ESCORT SECURITE PRIVEE (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 140.56. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.8x. Die Deckung ist begrenzt.
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
140.564
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
129.634
126.344
128.975
134.481
133.609
143.447
137.25
143.062
140.564
Interest coverage
6.451
-15.672
26.079
2.969
4.134
3.107
2.316
None
1.836
Sector positioning
Liquiditätsquote
140.562024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Gut
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von ESCORT SECURITE PRIVEE (140.56). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
1.84x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von ESCORT SECURITE PRIVEE (1.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 66 Tage. Lieferantenfrist: 74 Tage. Günstige Situation. Der WCR repräsentiert 31 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-43%), Freisetzung von Liquidität.
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
332 030 €
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
66 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
74 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
31 j
WCR and payment terms evolution ESCORT 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
577 862 €
359 732 €
576 291 €
364 805 €
316 730 €
324 541 €
263 877 €
0 €
332 030 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
88
103
81
62
74
67
0
66
Supplier payment term (days)
69
82
87
83
80
76
99
0
74
Positioning of ESCORT 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 294 510€ to 1 171 797€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
294k€678k€1171k€
678 606 €Range: 294 510€ - 1 171 797€
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 ESCORT SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about ESCORT SECURITE PRIVEE
What is the revenue of ESCORT SECURITE PRIVEE ?
The revenue of ESCORT SECURITE PRIVEE in 2024 is 3.8 M€.
Is ESCORT SECURITE PRIVEE profitable?
Yes, ESCORT SECURITE PRIVEE generated a net profit of 150 k€ in 2024.
Where is the headquarters of ESCORT SECURITE PRIVEE ?
The headquarters of ESCORT SECURITE PRIVEE is located in ORLEANS (45000), in the department Loiret.
Where to find the tax return of ESCORT SECURITE PRIVEE ?
The tax return of ESCORT 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 ESCORT SECURITE PRIVEE operate?
ESCORT 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