PROTECT PLUS AGIR : revenue, balance sheet and financial ratios
PROTECT PLUS AGIR is a French company
founded 11 years ago,
specialized in the sector Activités de sécurité privée .
Based in SEVRAN (93270),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROTECT PLUS AGIR (SIREN 811112648)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
N/C
1 106 974 €
1 086 566 €
875 254 €
726 458 €
807 036 €
543 523 €
Net income
69 423 €
-38 411 €
87 516 €
5 235 €
27 545 €
-2 547 €
-147 383 €
EBITDA
N/C
-31 724 €
128 638 €
37 158 €
30 048 €
85 242 €
-146 799 €
Net margin
N/C
-3.5%
8.1%
0.6%
3.8%
-0.3%
-27.1%
Revenue and income statement
In 2024, PROTECT PLUS AGIR generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 423 €
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 0%. 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 31%. 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
0.042%
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
30.71%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-0.856
-0.755
2.666
1.432
0.124
0.175
0.042
Financial autonomy
-5.311
-5.196
1.314
2.347
19.96
14.185
30.71
Repayment capacity
-0.001
-0.051
0.005
0.02
0.002
-0.005
None
Cash flow / Revenue
-27.116%
-0.395%
4.061%
0.929%
8.327%
-3.129%
None%
Sector positioning
Debt ratio
0.042024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Good
In 2024, the debt ratio of PROTECT PLUS AGIR (0.04) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
30.71%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Good+9 pts over 3 years
In 2024, the financial autonomy of PROTECT PLUS AGIR (30.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.01 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Excellent-25 pts over 2 years
In 2023, the repayment capacity of PROTECT PLUS AGIR (-0.01) 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 142.80. 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
142.796
Liquidity indicators evolution PROTECT PLUS AGIR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
94.998
94.785
97.555
99.522
122.934
114.01
142.796
Interest coverage
0.0
0.0
0.0
0.0
0.096
0.0
None
Sector positioning
Liquidity ratio
142.82024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Good+16 pts over 3 years
In 2024, the liquidity ratio of PROTECT PLUS AGIR (142.80) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.86x
Average-29 pts over 2 years
In 2023, the interest coverage of PROTECT PLUS AGIR (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.
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 PROTECT PLUS AGIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-27 948 €
46 122 €
30 264 €
13 278 €
122 467 €
214 897 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
43
52
55
73
89
0
Supplier payment term (days)
477
235
335
231
262
221
0
Positioning of PROTECT PLUS AGIR 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 68 056€ to 634 291€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
68k€254k€634k€
254 160 €Range: 68 056€ - 634 291€
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 PROTECT PLUS AGIR with other companies in the same sector:
Frequently asked questions about PROTECT PLUS AGIR
What is the revenue of PROTECT PLUS AGIR ?
The revenue of PROTECT PLUS AGIR in 2023 is 1.1 M€.
Is PROTECT PLUS AGIR profitable?
Yes, PROTECT PLUS AGIR generated a net profit of 69 k€ in 2024.
Where is the headquarters of PROTECT PLUS AGIR ?
The headquarters of PROTECT PLUS AGIR is located in SEVRAN (93270), in the department Seine-Saint-Denis.
Where to find the tax return of PROTECT PLUS AGIR ?
The tax return of PROTECT PLUS AGIR 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 PROTECT PLUS AGIR operate?
PROTECT PLUS AGIR 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