Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-07-15 (12 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: GRAVELINES (59820), Nord
FLEN SECURIT LTM : revenue, balance sheet and financial ratios
FLEN SECURIT LTM is a French company
founded 12 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in GRAVELINES (59820),
this company of category PME
shows in 2023 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FLEN SECURIT LTM (SIREN 794415364)
Indicator
2024
2023
2022
2018
2017
2015
Revenue
N/C
2 637 626 €
3 135 173 €
3 039 402 €
3 078 806 €
2 941 082 €
Net income
20 333 €
11 967 €
185 465 €
23 759 €
142 500 €
94 141 €
EBITDA
N/C
-28 395 €
192 029 €
39 303 €
199 413 €
117 678 €
Net margin
N/C
0.5%
5.9%
0.8%
4.6%
3.2%
Revenue and income statement
In 2024, FLEN SECURIT LTM generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 94 k€ -> 20 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 333 €
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 28%. 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 40%. The balance between equity and debt is satisfactory.
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
28.29%
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
39.698%
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
2015
2017
2018
2022
2023
2024
Debt ratio
63.823
25.625
20.812
52.436
39.106
28.29
Financial autonomy
21.333
33.586
37.331
30.783
33.344
39.698
Repayment capacity
1.542
0.809
1.847
1.662
-5.204
None
Cash flow / Revenue
3.449%
5.492%
1.294%
5.959%
-1.698%
None%
Sector positioning
Debt ratio
28.292024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Average-6 pts over 3 years
In 2024, the debt ratio of FLEN SECURIT LTM (28.29) 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
39.7%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Average
In 2024, the financial autonomy of FLEN SECURIT LTM (39.7%) 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
-5.2 years2023
2022
2023
Q1: 0.0 years
Med: 0.4 years
Q3: 1.64 years
Excellent-42 pts over 2 years
In 2023, the repayment capacity of FLEN SECURIT LTM (-5.20) 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 202.74. 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
202.738
Liquidity indicators evolution FLEN SECURIT LTM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2022
2023
2024
Liquidity ratio
167.494
181.222
167.093
184.967
182.298
202.738
Interest coverage
8.182
3.128
22.044
4.989
-41.384
None
Sector positioning
Liquidity ratio
202.742024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Average
In 2024, the liquidity ratio of FLEN SECURIT LTM (202.74) 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
-41.38x2023
2022
2023
Q1: 0.0x
Med: 0.49x
Q3: 2.62x
Watch-50 pts over 2 years
In 2023, the interest coverage of FLEN SECURIT LTM (-41.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution FLEN SECURIT LTM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2022
2023
2024
Operating WCR
710 742 €
787 620 €
1 114 518 €
1 255 668 €
1 304 306 €
0 €
Inventory turnover (days)
32
46
58
86
90
0
Customer payment term (days)
67
66
63
74
89
0
Supplier payment term (days)
62
79
87
91
122
0
Positioning of FLEN SECURIT LTM in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of FLEN SECURIT LTM is estimated at
69 065 €
(range 27 315€ - 157 481€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
27k€69k€157k€
69 065 €Range: 27 315€ - 157 481€
NAF 5 année 2024
Valuation method used
Net Income Multiple
20 333 €
×
3.4x
=69 066 €
Range: 27 315€ - 157 482€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 51 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 (Travaux de menuiserie bois et PVC)
Compare FLEN SECURIT LTM with other companies in the same sector:
The revenue of FLEN SECURIT LTM in 2023 is 2.6 M€.
Is FLEN SECURIT LTM profitable?
Yes, FLEN SECURIT LTM generated a net profit of 20 k€ in 2024.
Where is the headquarters of FLEN SECURIT LTM ?
The headquarters of FLEN SECURIT LTM is located in GRAVELINES (59820), in the department Nord.
Where to find the tax return of FLEN SECURIT LTM ?
The tax return of FLEN SECURIT LTM 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 FLEN SECURIT LTM operate?
FLEN SECURIT LTM operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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