ROCADE SECURITE PRIVE : revenue, balance sheet and financial ratios
ROCADE SECURITE PRIVE is a French company
founded 23 years ago,
specialized in the sector Activités de sécurité privée .
Based in JOUARS-PONTCHARTRAIN (78760),
this company of category PME
shows in 2025 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROCADE SECURITE PRIVE (SIREN 447663378)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
Revenue
3 315 606 €
3 364 236 €
3 439 210 €
3 529 585 €
3 479 141 €
4 419 132 €
4 380 420 €
3 748 101 €
Net income
79 780 €
14 569 €
17 594 €
26 494 €
40 525 €
142 809 €
158 915 €
109 630 €
EBITDA
90 008 €
186 180 €
115 730 €
71 123 €
89 129 €
204 695 €
202 625 €
151 064 €
Net margin
2.4%
0.4%
0.5%
0.8%
1.2%
3.2%
3.6%
2.9%
Revenue and income statement
In 2025, ROCADE SECURITE PRIVE achieves revenue of 3.3 M€. Activity remains stable over the period (CAGR: -1.5%). Slight decline of -1% vs 2024. After deducting consumption (0 €), gross margin stands at 3.3 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 90 k€, representing 2.7% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -52%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 2.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 315 606 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 315 606 €
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
90 008 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
90 307 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 780 €
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
2.7%
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 62%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 2.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
62.473%
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
2.447%
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
0.0
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
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
0.0
0.0
0.0
0.0
0.0
2.596
0.0
0.0
Financial autonomy
48.503
47.416
51.761
57.26
54.113
57.178
66.166
62.473
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.632
0.0
0.0
Cash flow / Revenue
3.246%
3.508%
3.69%
1.638%
1.344%
1.609%
1.654%
2.447%
Sector positioning
Debt ratio
0.02025
2022
2024
2025
Q1: 0.0
Med: 5.65
Q3: 39.14
Excellent-22 pts over 3 years
In 2025, the debt ratio of ROCADE SECURITE PRIVE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
62.47%2025
2022
2024
2025
Q1: 6.17%
Med: 26.88%
Q3: 45.02%
Excellent+7 pts over 3 years
In 2025, the financial autonomy of ROCADE SECURITE PRIVE (62.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2025
2022
2024
2025
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Excellent-50 pts over 3 years
In 2025, the repayment capacity of ROCADE SECURITE PRIVE (0.00) 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 259.78. 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
259.777
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
188.591
184.647
199.839
224.414
199.999
224.827
283.497
259.777
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
259.782025
2022
2024
2025
Q1: 107.37
Med: 143.14
Q3: 213.54
Excellent
In 2025, the liquidity ratio of ROCADE SECURITE PRIVE (259.78) 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
0.0x2025
2022
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 4.71x
Average
In 2025, the interest coverage of ROCADE SECURITE PRIVE (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: 101 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. The gap of 37 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 93 days of revenue, i.e. 857 k€ to permanently finance.
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
856 786 €
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
101 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
64 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
0 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
93 j
WCR and payment terms evolution ROCADE SECURITE PRIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
1 037 100 €
1 292 443 €
1 211 417 €
1 000 984 €
1 155 410 €
881 298 €
933 542 €
856 786 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
101
109
91
95
120
101
111
101
Supplier payment term (days)
73
71
73
71
69
73
42
64
Positioning of ROCADE SECURITE PRIVE 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 187 767€ to 784 053€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
187k€428k€784k€
428 180 €Range: 187 767€ - 784 053€
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 ROCADE SECURITE PRIVE with other companies in the same sector:
Frequently asked questions about ROCADE SECURITE PRIVE
What is the revenue of ROCADE SECURITE PRIVE ?
The revenue of ROCADE SECURITE PRIVE in 2025 is 3.3 M€.
Is ROCADE SECURITE PRIVE profitable?
Yes, ROCADE SECURITE PRIVE generated a net profit of 80 k€ in 2025.
Where is the headquarters of ROCADE SECURITE PRIVE ?
The headquarters of ROCADE SECURITE PRIVE is located in JOUARS-PONTCHARTRAIN (78760), in the department Yvelines.
Where to find the tax return of ROCADE SECURITE PRIVE ?
The tax return of ROCADE SECURITE PRIVE 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 ROCADE SECURITE PRIVE operate?
ROCADE SECURITE PRIVE 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