Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-03-01 (16 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: PARIS (75008), Paris
SARL A2S SECURITE PRIVEE is a French company
founded 16 years ago,
specialized in the sector Activités de sécurité privée .
Based in PARIS (75008),
this company of category PME
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 - SARL A2S SECURITE PRIVEE (SIREN 520615246)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 927 175 €
1 526 967 €
957 127 €
1 174 276 €
1 484 384 €
2 248 900 €
2 119 480 €
2 024 353 €
1 493 166 €
Net income
964 €
5 778 €
5 688 €
6 816 €
13 610 €
23 361 €
31 976 €
23 359 €
19 930 €
EBITDA
23 333 €
-19 609 €
-217 006 €
-8 490 €
21 201 €
31 017 €
20 674 €
-136 255 €
27 668 €
Net margin
0.1%
0.4%
0.6%
0.6%
0.9%
1.0%
1.5%
1.2%
1.3%
Revenue and income statement
In 2023, SARL A2S SECURITE PRIVEE achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +3.2%). Vs 2022, growth of +26% (1.5 M€ -> 1.9 M€). After deducting consumption (7 k€), gross margin stands at 1.9 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 23 k€, representing 1.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 964 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 927 175 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 919 990 €
EBITDA (2023)
?
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
23 333 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 332 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
964 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.2%
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 61%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 120.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
60.743%
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
18.939%
Cash flow / Revenue (2023)
?
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
0.05%
Repayment capacity (2023)
?
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
120.822
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
76.867
162.899
18.029
31.377
48.733
181.643
141.171
100.088
60.743
Financial autonomy
10.773
12.076
16.416
17.047
23.043
15.36
20.05
20.206
18.939
Repayment capacity
2.081
8.46
0.69
2.321
5.938
-19.965
-1.167
-3.647
120.822
Cash flow / Revenue
1.335%
0.975%
1.53%
0.949%
0.948%
-1.381%
-22.857%
-3.209%
0.05%
Sector positioning
Debt ratio
60.742023
2021
2022
2023
Q1: 0.0
Med: 3.89
Q3: 49.48
Average
In 2023, the debt ratio of SARL A2S SECURITE PRIVEE (60.74) 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
18.94%2023
2021
2022
2023
Q1: 1.59%
Med: 17.58%
Q3: 39.08%
Good
In 2023, the financial autonomy of SARL A2S SECURITE PRIVEE (18.9%) 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
120.82 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Watch+67 pts over 3 years
In 2023, the repayment capacity of SARL A2S SECURITE PRIVEE (120.82) 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 142.13. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 46.4x. Operating income very largely covers interest expenses: high safety margin.
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
142.133
Interest coverage (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
119.1
145.93
123.238
128.518
150.805
175.305
191.438
161.895
142.133
Interest coverage
0.0
0.0
0.0
11.142
18.127
-64.005
-0.672
-57.076
46.372
Sector positioning
Liquidity ratio
142.132023
2021
2022
2023
Q1: 104.39
Med: 134.24
Q3: 198.27
Good-15 pts over 3 years
In 2023, the liquidity ratio of SARL A2S SECURITE PRIVEE (142.13) 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
46.37x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.86x
Excellent+50 pts over 3 years
In 2023, the interest coverage of SARL A2S SECURITE PRIVEE (46.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 134 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. The gap of 108 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 57 days of revenue, i.e. 304 k€ to permanently finance. Over 2015-2023, WCR increased by +128%, requiring additional financing.
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
303 607 €
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
134 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
26 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 in days of revenue (2023)
?
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
57 j
WCR and payment terms evolution SARL A2S SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
133 011 €
333 330 €
168 923 €
216 929 €
233 197 €
401 755 €
441 953 €
369 007 €
303 607 €
Inventory turnover (days)
24
9
3
8
15
41
0
0
0
Customer payment term (days)
111
98
86
84
131
233
234
171
134
Supplier payment term (days)
0
21
5
18
4
0
0
2
26
Positioning of SARL A2S SECURITE 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 71 117€ to 301 786€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
71k€153k€301k€
153 398 €Range: 71 117€ - 301 786€
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 SARL A2S SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about SARL A2S SECURITE PRIVEE
What is the revenue of SARL A2S SECURITE PRIVEE ?
The revenue of SARL A2S SECURITE PRIVEE in 2023 is 1.9 M€.
Is SARL A2S SECURITE PRIVEE profitable?
Yes, SARL A2S SECURITE PRIVEE generated a net profit of 964€ in 2023.
Where is the headquarters of SARL A2S SECURITE PRIVEE ?
The headquarters of SARL A2S SECURITE PRIVEE is located in PARIS (75008), in the department Paris.
Where to find the tax return of SARL A2S SECURITE PRIVEE ?
The tax return of SARL A2S SECURITE 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 SARL A2S SECURITE PRIVEE operate?
SARL A2S SECURITE 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