Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-06-16 (15 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: PARIS (75018), Paris
PROTECTIM PROTECTION PRIVEE : revenue, balance sheet and financial ratios
PROTECTIM PROTECTION PRIVEE is a French company
founded 15 years ago,
specialized in the sector Activités de sécurité privée .
Based in PARIS (75018),
this company of category ETI
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROTECTIM PROTECTION PRIVEE (SIREN 523285260)
Indicator
2024
2023
2022
2020
2019
2019
2018
Revenue
N/C
1 937 928 €
1 221 411 €
N/C
606 243 €
47 738 €
859 577 €
Net income
427 464 €
408 733 €
262 570 €
662 685 €
-71 810 €
-3 808 €
-5 611 €
EBITDA
N/C
541 110 €
350 848 €
N/C
118 717 €
-4 620 €
-5 386 €
Net margin
N/C
21.1%
21.5%
N/C
-11.8%
-8.0%
-0.7%
Revenue and income statement
In 2024, PROTECTIM PROTECTION PRIVEE generates positive net income of 427 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
427 464 €
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 159%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 29%. 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
159.101%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2019
2020
2022
2023
2024
Debt ratio
0.01
20.321
8.266
37.549
163.534
139.785
159.101
Financial autonomy
15.762
7.183
7.05
38.039
25.879
27.759
28.51
Repayment capacity
-0.002
-1.065
0.021
None
1.745
1.501
None
Cash flow / Revenue
-0.653%
-7.977%
15.246%
None%
21.497%
21.091%
None%
Sector positioning
Debt ratio
159.12024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average
In 2024, the debt ratio of PROTECTIM PROTECTION PRIVEE (159.10) 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
28.51%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Good
In 2024, the financial autonomy of PROTECTIM PROTECTION PRIVEE (28.5%) 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
1.5 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Watch
In 2023, the repayment capacity of PROTECTIM PROTECTION PRIVEE (1.50) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 381.54. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2019
2020
2022
2023
2024
Liquidity ratio
116.5
308.586
227.057
209.55
314.475
299.067
381.538
Interest coverage
0.0
0.0
0.0
None
0.217
0.0
None
Sector positioning
Liquidity ratio
381.542024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Excellent
In 2024, the liquidity ratio of PROTECTIM PROTECTION PRIVEE (381.54) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.86x
Average-35 pts over 2 years
In 2023, the interest coverage of PROTECTIM PROTECTION PRIVEE (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 PROTECTIM PROTECTION PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2019
2020
2022
2023
2024
Operating WCR
406 159 €
260 319 €
272 912 €
0 €
575 370 €
1 053 089 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
42
162
39
0
163
161
0
Supplier payment term (days)
172
601
70
0
304
138
0
Positioning of PROTECTIM PROTECTION PRIVEE 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 419 051€ to 3 905 574€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
419k€1564k€3905k€
1 564 961 €Range: 419 051€ - 3 905 574€
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 PROTECTIM PROTECTION PRIVEE with other companies in the same sector:
Frequently asked questions about PROTECTIM PROTECTION PRIVEE
What is the revenue of PROTECTIM PROTECTION PRIVEE ?
The revenue of PROTECTIM PROTECTION PRIVEE in 2023 is 1.9 M€.
Is PROTECTIM PROTECTION PRIVEE profitable?
Yes, PROTECTIM PROTECTION PRIVEE generated a net profit of 427 k€ in 2024.
Where is the headquarters of PROTECTIM PROTECTION PRIVEE ?
The headquarters of PROTECTIM PROTECTION PRIVEE is located in PARIS (75018), in the department Paris.
Where to find the tax return of PROTECTIM PROTECTION PRIVEE ?
The tax return of PROTECTIM PROTECTION PRIVEE 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 PROTECTIM PROTECTION PRIVEE operate?
PROTECTIM PROTECTION PRIVEE 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