LYNX SECURITE : revenue, balance sheet and financial ratios
LYNX SECURITE is a French company
founded 27 years ago,
specialized in the sector Activités de sécurité privée .
Based in SAINT-LOUBES (33450),
this company of category ETI
shows in 2025 a revenue of 38.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LYNX SECURITE (SIREN 423505213)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
38 219 844 €
36 579 592 €
37 335 800 €
37 365 631 €
28 925 267 €
22 795 291 €
19 578 373 €
18 247 271 €
16 972 419 €
12 426 078 €
Net income
-826 465 €
-526 732 €
208 710 €
1 082 511 €
245 716 €
497 055 €
-220 447 €
96 839 €
787 539 €
299 335 €
EBITDA
-921 704 €
-329 228 €
247 572 €
1 476 615 €
559 497 €
585 657 €
54 574 €
177 904 €
1 022 423 €
757 138 €
Net margin
-2.2%
-1.4%
0.6%
2.9%
0.8%
2.2%
-1.1%
0.5%
4.6%
2.4%
Revenue and income statement
In 2025, LYNX SECURITE achieves revenue of 38.2 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.3%. Vs 2024: +4%. After deducting consumption (-74 k€), gross margin stands at 38.3 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 -922 k€, representing -2.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -826 k€ (-2.2% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 219 844 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
38 293 920 €
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
-921 704 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-826 350 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-826 465 €
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
-2.4%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
38.064%
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
5.552%
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
-2.474%
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
-0.276
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
2021
2022
2023
2024
2025
Debt ratio
11.035
12.491
30.595
15.077
8.46
65.95
36.284
49.651
33.332
38.064
Financial autonomy
20.537
25.348
21.631
19.568
21.256
16.019
19.119
16.506
12.312
5.552
Repayment capacity
0.163
0.286
1.777
2.917
0.303
2.222
0.644
-110.992
-1.467
-0.276
Cash flow / Revenue
5.383%
4.564%
1.486%
0.357%
2.266%
1.836%
3.96%
-0.02%
-0.939%
-2.474%
Sector positioning
Debt ratio
38.062025
2023
2024
2025
Q1: 0.0
Med: 5.65
Q3: 39.14
Average
In 2025, the debt ratio of LYNX SECURITE (38.06) 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
5.55%2025
2023
2024
2025
Q1: 6.17%
Med: 26.88%
Q3: 45.02%
Watch-23 pts over 3 years
In 2025, the financial autonomy of LYNX SECURITE (5.5%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.28 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Excellent
In 2025, the repayment capacity of LYNX SECURITE (-0.28) 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 107.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
107.53
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
-0.283
Liquidity indicators evolution LYNX SECURITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
128.464
143.478
144.981
134.779
133.011
137.178
140.462
130.523
120.261
107.53
Interest coverage
1.063
0.941
6.507
26.106
6.95
3.855
1.434
5.234
-1.528
-0.283
Sector positioning
Liquidity ratio
107.532025
2023
2024
2025
Q1: 107.37
Med: 143.14
Q3: 213.54
Average-22 pts over 3 years
In 2025, the liquidity ratio of LYNX SECURITE (107.53) 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
-0.28x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 4.71x
Watch-51 pts over 3 years
In 2025, the interest coverage of LYNX SECURITE (-0.3x) 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. Average customer payment term: 79 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 15 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2025, WCR increased by +43%, requiring additional financing.
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
1 626 254 €
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
79 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
85 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
2 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
15 j
WCR and payment terms evolution LYNX SECURITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 135 992 €
1 817 916 €
1 882 206 €
965 214 €
1 238 696 €
2 449 102 €
2 953 753 €
2 442 135 €
1 236 756 €
1 626 254 €
Inventory turnover (days)
0
0
0
0
1
1
1
1
1
2
Customer payment term (days)
64
74
72
69
65
67
70
64
63
79
Supplier payment term (days)
60
73
48
41
36
66
87
71
74
85
Positioning of LYNX SECURITE 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 3 139 242€ to 16 056 996€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
3139k€6782k€16056k€
6 782 139 €Range: 3 139 242€ - 16 056 996€
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 LYNX SECURITE with other companies in the same sector:
The headquarters of LYNX SECURITE is located in SAINT-LOUBES (33450), in the department Gironde.
Where to find the tax return of LYNX SECURITE ?
The tax return of LYNX SECURITE 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 LYNX SECURITE operate?
LYNX SECURITE 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