Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: PARIS (75016), Paris
SARL ATLAS SECURITE PRIVEE is a French company
founded 18 years ago,
specialized in the sector Activités de sécurité privée .
Based in PARIS (75016),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ATLAS SECURITE PRIVEE (SIREN 498972264)
Indicator
2022
2020
2019
2018
2017
2016
2015
Revenue
1 917 469 €
1 428 009 €
1 815 720 €
2 345 274 €
2 153 032 €
2 002 736 €
1 792 543 €
Net income
21 229 €
13 430 €
25 440 €
19 391 €
25 604 €
19 587 €
36 465 €
EBITDA
-743 €
-70 169 €
36 270 €
27 872 €
19 154 €
24 204 €
45 992 €
Net margin
1.1%
0.9%
1.4%
0.8%
1.2%
1.0%
2.0%
Revenue and income statement
In 2022, SARL ATLAS SECURITE PRIVEE achieves revenue of 1.9 M€. Revenue is growing positively over 7 years (CAGR: +1.0%). Vs 2020, growth of +34% (1.4 M€ -> 1.9 M€). After deducting consumption (0 €), 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 -743 €, representing -0.0% of revenue. Positive scissor effect: EBITDA margin improves by +4.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21 k€, i.e. 1.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 917 469 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 917 469 €
EBITDA (2022)
?
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
-743 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 737 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 229 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.0%
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 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
82.204%
Financial autonomy (2022)
?
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
20.238%
Cash flow / Revenue (2022)
?
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
-0.065%
Repayment capacity (2022)
?
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
-162.835
Asset age ratio (2022)
?
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
2022
Debt ratio
45.3
97.762
21.194
24.233
92.347
145.158
82.204
Financial autonomy
12.798
14.275
15.254
16.511
14.319
14.717
20.238
Repayment capacity
0.156
7.754
0.0
2.223
7.153
-6.193
-162.835
Cash flow / Revenue
2.086%
0.893%
1.297%
0.868%
1.509%
-3.704%
-0.065%
Sector positioning
Debt ratio
82.22022
2019
2020
2022
Q1: 0.0
Med: 3.0
Q3: 51.93
Average
In 2022, the debt ratio of SARL ATLAS SECURITE PRIVEE (82.20) 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
20.24%2022
2019
2020
2022
Q1: 0.54%
Med: 16.58%
Q3: 38.05%
Good+10 pts over 3 years
In 2022, the financial autonomy of SARL ATLAS SECURITE PRIVEE (20.2%) 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
-162.84 years2022
2019
2020
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Excellent-51 pts over 3 years
In 2022, the repayment capacity of SARL ATLAS SECURITE PRIVEE (-162.84) 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 148.61. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
148.611
Interest coverage (2022)
?
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
2022
Liquidity ratio
114.909
137.889
117.14
125.093
137.494
154.396
148.611
Interest coverage
2.563
0.24
5.639
10.441
12.186
-17.75
-2443.876
Sector positioning
Liquidity ratio
148.612022
2019
2020
2022
Q1: 107.41
Med: 138.5
Q3: 197.7
Good
In 2022, the liquidity ratio of SARL ATLAS SECURITE PRIVEE (148.61) 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
-2443.88x2022
2019
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.54x
Watch-73 pts over 3 years
In 2022, the interest coverage of SARL ATLAS SECURITE PRIVEE (-2443.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 192 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The gap of 189 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 85 days of revenue, i.e. 451 k€ to permanently finance. Over 2015-2022, WCR increased by +45%, requiring additional financing.
Operating WCR (2022)
?
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
451 142 €
Customer credit (2022)
?
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
192 j
Supplier credit (2022)
?
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
3 j
Inventory turnover (2022)
?
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 (2022)
?
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
85 j
WCR and payment terms evolution SARL ATLAS SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2022
Operating WCR
310 343 €
281 785 €
262 799 €
190 014 €
393 085 €
391 332 €
451 142 €
Inventory turnover (days)
0
0
0
0
0
44
0
Customer payment term (days)
129
115
110
112
223
212
192
Supplier payment term (days)
59
11
28
8
16
11
3
Positioning of SARL ATLAS 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 102 820€ to 560 927€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
102k€235k€560k€
235 241 €Range: 102 820€ - 560 927€
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 ATLAS SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about SARL ATLAS SECURITE PRIVEE
What is the revenue of SARL ATLAS SECURITE PRIVEE ?
The revenue of SARL ATLAS SECURITE PRIVEE in 2022 is 1.9 M€.
Is SARL ATLAS SECURITE PRIVEE profitable?
Yes, SARL ATLAS SECURITE PRIVEE generated a net profit of 21 k€ in 2022.
Where is the headquarters of SARL ATLAS SECURITE PRIVEE ?
The headquarters of SARL ATLAS SECURITE PRIVEE is located in PARIS (75016), in the department Paris.
Where to find the tax return of SARL ATLAS SECURITE PRIVEE ?
The tax return of SARL ATLAS 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 ATLAS SECURITE PRIVEE operate?
SARL ATLAS 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