Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-02-01 (20 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: VALDAMPIERRE (60790), Oise
MULTIPOLE PLUS SECURITE : revenue, balance sheet and financial ratios
MULTIPOLE PLUS SECURITE is a French company
founded 20 years ago,
specialized in the sector Activités de sécurité privée .
Based in VALDAMPIERRE (60790),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MULTIPOLE PLUS SECURITE (SIREN 488446162)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 266 683 €
N/C
N/C
929 625 €
1 172 531 €
1 219 039 €
1 146 614 €
Net income
-54 982 €
-3 437 €
-23 220 €
-36 333 €
30 331 €
-59 101 €
7 623 €
EBITDA
-62 435 €
N/C
N/C
-26 374 €
47 152 €
-55 462 €
17 852 €
Net margin
-4.3%
N/C
N/C
-3.9%
2.6%
-4.8%
0.7%
Revenue and income statement
In 2022, MULTIPOLE PLUS SECURITE achieves revenue of 1.3 M€. Revenue is growing positively over 7 years (CAGR: +1.7%). After deducting consumption (0 €), gross margin stands at 1.3 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 -62 k€, representing -4.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -55 k€ (-4.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 266 683 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 266 683 €
EBITDA (2022)
?
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
-62 435 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-38 641 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-54 982 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-4.9%
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 6%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.925%
Financial autonomy (2022)
?
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
3.336%
Cash flow / Revenue (2022)
?
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
-2.065%
Repayment capacity (2022)
?
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
-0.022
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MULTIPOLE PLUS SECURITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
5.976
6.911
0.091
0.457
0.318
1.312
5.925
Financial autonomy
39.627
28.237
32.861
28.018
23.115
18.136
3.336
Repayment capacity
0.53
-0.119
0.002
-0.016
None
None
-0.022
Cash flow / Revenue
1.521%
-4.644%
5.698%
-2.838%
None%
None%
-2.065%
Sector positioning
Debt ratio
5.922022
2020
2021
2022
Q1: 0.0
Med: 3.0
Q3: 51.93
Average+24 pts over 3 years
In 2022, the debt ratio of MULTIPOLE PLUS SECURITE (5.92) 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
3.34%2022
2020
2021
2022
Q1: 0.54%
Med: 16.58%
Q3: 38.05%
Average-27 pts over 3 years
In 2022, the financial autonomy of MULTIPOLE PLUS SECURITE (3.3%) 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
-0.02 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Excellent
In 2022, the repayment capacity of MULTIPOLE PLUS SECURITE (-0.02) 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 103.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
103.009
Interest coverage (2022)
?
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
-0.008
Liquidity indicators evolution MULTIPOLE PLUS SECURITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
157.116
135.776
158.428
142.57
134.167
128.948
103.009
Interest coverage
1.064
-0.177
0.076
-0.03
None
None
-0.008
Sector positioning
Liquidity ratio
103.012022
2020
2021
2022
Q1: 107.41
Med: 138.5
Q3: 197.7
Watch-19 pts over 3 years
In 2022, the liquidity ratio of MULTIPOLE PLUS SECURITE (103.01) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.01x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.54x
Average
In 2022, the interest coverage of MULTIPOLE PLUS SECURITE (-0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The company must finance 5 days of gap between collections and payments. WCR is negative (-32 days): operations structurally generate cash. Notable WCR improvement over the period (-227%), freeing up cash.
Operating WCR (2022)
?
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
-112 089 €
Customer credit (2022)
?
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
33 j
Supplier credit (2022)
?
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
28 j
Inventory turnover (2022)
?
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 (2022)
?
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
-32 j
WCR and payment terms evolution MULTIPOLE PLUS SECURITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
88 473 €
13 763 €
47 616 €
16 250 €
0 €
0 €
-112 089 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
69
44
56
66
0
0
33
Supplier payment term (days)
18
35
14
16
0
0
28
Positioning of MULTIPOLE PLUS 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 104 040€ to 532 161€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
104k€224k€532k€
224 773 €Range: 104 040€ - 532 161€
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 MULTIPOLE PLUS SECURITE with other companies in the same sector:
Frequently asked questions about MULTIPOLE PLUS SECURITE
What is the revenue of MULTIPOLE PLUS SECURITE ?
The revenue of MULTIPOLE PLUS SECURITE in 2022 is 1.3 M€.
Is MULTIPOLE PLUS SECURITE profitable?
MULTIPOLE PLUS SECURITE recorded a net loss in 2022.
Where is the headquarters of MULTIPOLE PLUS SECURITE ?
The headquarters of MULTIPOLE PLUS SECURITE is located in VALDAMPIERRE (60790), in the department Oise.
Where to find the tax return of MULTIPOLE PLUS SECURITE ?
The tax return of MULTIPOLE PLUS 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 MULTIPOLE PLUS SECURITE operate?
MULTIPOLE PLUS 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