Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-06-01 (24 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: RIS-ORANGIS (91130), Essonne
PROTECTION SERVICE : revenue, balance sheet and financial ratios
PROTECTION SERVICE is a French company
founded 24 years ago,
specialized in the sector Activités de sécurité privée .
Based in RIS-ORANGIS (91130),
this company of category PME
shows in 2022 a revenue of 769 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROTECTION SERVICE (SIREN 438297640)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
768 781 €
N/C
876 740 €
1 376 136 €
1 570 835 €
1 990 559 €
2 086 433 €
Net income
7 898 €
-90 943 €
64 422 €
-60 599 €
1 959 €
1 439 €
120 171 €
99 538 €
EBITDA
N/C
-88 165 €
N/C
-63 445 €
-4 909 €
-15 257 €
107 183 €
99 178 €
Net margin
N/C
-11.8%
N/C
-6.9%
0.1%
0.1%
6.0%
4.8%
Revenue and income statement
In 2023, PROTECTION SERVICE generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 100 k€ -> 8 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 898 €
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 269%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
268.701%
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
16.259%
Asset age ratio (2023)
?
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
Debt ratio
0.0
0.0
0.0
68.279
1623.271
178.068
-1432.002
268.701
Financial autonomy
27.223
33.786
18.649
22.794
2.713
17.759
-3.39
16.259
Repayment capacity
0.0
0.0
0.0
0.0
-3.639
None
-2.467
None
Cash flow / Revenue
4.71%
6.015%
-0.85%
0.179%
-7.735%
None%
-11.281%
None%
Sector positioning
Debt ratio
268.72023
2021
2022
2023
Q1: 0.0
Med: 3.89
Q3: 49.48
Watch
In 2023, the debt ratio of PROTECTION SERVICE (268.70) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
16.26%2023
2021
2022
2023
Q1: 1.59%
Med: 17.58%
Q3: 39.08%
Average
In 2023, the financial autonomy of PROTECTION SERVICE (16.3%) 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
-2.47 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Excellent
In 2022, the repayment capacity of PROTECTION SERVICE (-2.47) 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 168.95. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
168.951
Liquidity indicators evolution PROTECTION SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
125.134
136.202
100.266
108.169
168.908
182.142
149.258
168.951
Interest coverage
0.754
1.189
-11.981
-27.643
-0.731
None
-1.606
None
Sector positioning
Liquidity ratio
168.952023
2021
2022
2023
Q1: 104.39
Med: 134.24
Q3: 198.27
Good
In 2023, the liquidity ratio of PROTECTION SERVICE (168.95) 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
-1.61x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.54x
Average
In 2022, the interest coverage of PROTECTION SERVICE (-1.6x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution PROTECTION SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
18 694 €
-40 627 €
-58 875 €
90 536 €
-52 070 €
0 €
105 946 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
33
28
34
31
18
0
29
0
Supplier payment term (days)
23
21
22
25
15
0
21
0
Positioning of PROTECTION SERVICE 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 7 742€ to 72 160€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
7k€28k€72k€
28 914 €Range: 7 742€ - 72 160€
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 PROTECTION SERVICE with other companies in the same sector:
Frequently asked questions about PROTECTION SERVICE
What is the revenue of PROTECTION SERVICE ?
The revenue of PROTECTION SERVICE in 2022 is 769 k€.
Is PROTECTION SERVICE profitable?
Yes, PROTECTION SERVICE generated a net profit of 8 k€ in 2023.
Where is the headquarters of PROTECTION SERVICE ?
The headquarters of PROTECTION SERVICE is located in RIS-ORANGIS (91130), in the department Essonne.
Where to find the tax return of PROTECTION SERVICE ?
The tax return of PROTECTION SERVICE 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 PROTECTION SERVICE operate?
PROTECTION SERVICE 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