Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-07-01 (8 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: LA PENNE-SUR-HUVEAUNE (13821), Bouches-du-Rhone
HCH PROTECTION 1 : revenue, balance sheet and financial ratios
HCH PROTECTION 1 is a French company
founded 8 years ago,
specialized in the sector Activités de sécurité privée .
Based in LA PENNE-SUR-HUVEAUNE (13821),
this company of category PME
shows in 2023 a revenue of 511 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HCH PROTECTION 1 (SIREN 830782306)
Indicator
2023
2022
2021
2020
Revenue
510 753 €
310 376 €
204 456 €
N/C
Net income
-6 003 €
-16 738 €
35 496 €
-2 350 €
EBITDA
-41 014 €
-31 337 €
56 932 €
-466 €
Net margin
-1.2%
-5.4%
17.4%
N/C
Revenue and income statement
Im Jahr 2023 erzielt HCH PROTECTION 1 einen Umsatz von 511 k€. Im Zeitraum 2021-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +58.1%. Vs 2022, Wachstum von +65% (310 k€ -> 511 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 511 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -41 k€, was -8.0% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +2.1 Punkte. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -6 k€ (-1.2% des Umsatzes).
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
510 753 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
510 753 €
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
-41 014 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 998 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 003 €
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
-8.0%
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 1042%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 35%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
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
1042.318%
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
34.98%
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
-1.175%
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
0.0
Solvency indicators evolution HCH PROTECTION 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Debt ratio
-81.401
16.973
196.951
1042.318
Financial autonomy
38.247
4.46
14.975
34.98
Repayment capacity
0.0
0.0
-0.002
0.0
Cash flow / Revenue
None%
25.105%
-5.393%
-1.175%
Sector positioning
Verschuldungsgrad
1042.322023
2021
2022
2023
Q1: 0.0
Med: 3.89
Q3: 49.48
Beobachten+19 pts over 3 years
Im Jahr 2023 liegt in den oberen 25% der Branche das verschuldungsgrad von HCH PROTECTION 1 (1042.32). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
34.98%2023
2021
2022
2023
Q1: 1.59%
Med: 17.58%
Q3: 39.08%
Gut+39 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von HCH PROTECTION 1 (35.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.0 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.44 ans
Ausgezeichnet
Im Jahr 2023 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von HCH PROTECTION 1 (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 103.47. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
103.473
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
-0.012
Liquidity indicators evolution HCH PROTECTION 1
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
41.611
135.65
108.246
103.473
Interest coverage
-50.858
0.179
-0.016
-0.012
Sector positioning
Liquiditätsquote
103.472023
2021
2022
2023
Q1: 104.39
Med: 134.24
Q3: 198.27
Beobachten-20 pts over 3 years
Im Jahr 2023 liegt in den unteren 25% der Branche das liquiditätsquote von HCH PROTECTION 1 (103.47). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
-0.01x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.86x
Average-43 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das zinsdeckung von HCH PROTECTION 1 (-0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 94 Tage. Lieferantenfrist: 35 Tage. Die Lücke von 59 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 20 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-16 Tage): Der Betrieb generiert strukturell Liquidität.
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
-22 652 €
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
94 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
35 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
20 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
-16 j
WCR and payment terms evolution HCH PROTECTION 1
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
0 €
28 419 €
-27 059 €
-22 652 €
Inventory turnover (days)
0
0
0
20
Customer payment term (days)
0
189
129
94
Supplier payment term (days)
0
0
6
35
Positioning of HCH PROTECTION 1 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 41 951€ to 214 578€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
41k€90k€214k€
90 633 €Range: 41 951€ - 214 578€
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 HCH PROTECTION 1 with other companies in the same sector:
The revenue of HCH PROTECTION 1 in 2023 is 511 k€.
Is HCH PROTECTION 1 profitable?
HCH PROTECTION 1 recorded a net loss in 2023.
Where is the headquarters of HCH PROTECTION 1 ?
The headquarters of HCH PROTECTION 1 is located in LA PENNE-SUR-HUVEAUNE (13821), in the department Bouches-du-Rhone.
Where to find the tax return of HCH PROTECTION 1 ?
The tax return of HCH PROTECTION 1 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 HCH PROTECTION 1 operate?
HCH PROTECTION 1 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