SECURITE INDUSTRIELLE : revenue, balance sheet and financial ratios
SECURITE INDUSTRIELLE is a French company
founded 45 years ago,
specialized in the sector Activités de sécurité privée .
Based in MARSEILLE (13008),
this company of category PME
shows in 2024 a revenue of 12.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECURITE INDUSTRIELLE (SIREN 322043290)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 973 027 €
10 441 973 €
11 013 698 €
10 592 925 €
8 484 651 €
9 665 746 €
8 709 209 €
8 687 471 €
8 397 280 €
Net income
5 131 €
-174 554 €
22 209 €
161 872 €
50 904 €
275 966 €
111 021 €
21 098 €
233 357 €
EBITDA
161 016 €
-195 722 €
-7 773 €
413 599 €
54 875 €
165 911 €
219 308 €
316 536 €
348 470 €
Net margin
0.0%
-1.7%
0.2%
1.5%
0.6%
2.9%
1.3%
0.2%
2.8%
Revenue and income statement
In 2024, SECURITE INDUSTRIELLE achieves revenue of 12.0 M€. Revenue is growing positively over 9 years (CAGR: +4.5%). Vs 2023, growth of +15% (10.4 M€ -> 12.0 M€). After deducting consumption (-7 k€), gross margin stands at 12.0 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 161 k€, representing 1.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 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 5 k€, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 973 027 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 979 755 €
EBITDA (2024)
?
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
161 016 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
127 743 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 131 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.3%
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
40.019%
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
3.719%
Cash flow / Revenue (2024)
?
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
-0.02%
Repayment capacity (2024)
?
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
-19.71
Asset age ratio (2024)
?
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
2024
Debt ratio
33.042
24.471
17.253
5.88
18.699
11.158
13.675
24.662
40.019
Financial autonomy
35.047
33.537
33.892
39.404
24.363
24.32
18.56
8.677
3.719
Repayment capacity
0.934
0.911
2.232
0.373
4.948
0.748
-1.144
-0.177
-19.71
Cash flow / Revenue
5.187%
3.874%
1.21%
2.671%
0.463%
1.411%
-0.716%
-3.451%
-0.02%
Sector positioning
Debt ratio
40.022024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average+17 pts over 3 years
In 2024, the debt ratio of SECURITE INDUSTRIELLE (40.02) 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
3.72%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Average-27 pts over 3 years
In 2024, the financial autonomy of SECURITE INDUSTRIELLE (3.7%) 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
-19.71 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.36 years
Excellent
In 2024, the repayment capacity of SECURITE INDUSTRIELLE (-19.71) 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 105.24. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
105.242
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
181.135
178.408
174.113
181.523
149.071
146.12
131.012
110.664
105.242
Interest coverage
2.886
2.503
2.368
1.498
0.632
0.127
-56.773
-0.408
0.992
Sector positioning
Liquidity ratio
105.242024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Average-17 pts over 3 years
In 2024, the liquidity ratio of SECURITE INDUSTRIELLE (105.24) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.99x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Excellent+50 pts over 3 years
In 2024, the interest coverage of SECURITE INDUSTRIELLE (1.0x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The company must finance 7 days of gap between collections and payments. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 15 days of revenue, i.e. 509 k€ to permanently finance. Notable WCR improvement over the period (-55%), freeing up cash.
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
509 093 €
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
62 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
55 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
1 j
WCR in days of revenue (2024)
?
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
15 j
WCR and payment terms evolution SECURITE INDUSTRIELLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 130 694 €
766 148 €
342 098 €
1 090 586 €
211 183 €
367 469 €
480 307 €
687 708 €
509 093 €
Inventory turnover (days)
0
0
0
0
0
0
1
1
1
Customer payment term (days)
76
59
48
61
60
60
57
62
62
Supplier payment term (days)
115
48
33
50
81
53
52
57
55
Positioning of SECURITE INDUSTRIELLE 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 457 795€ to 1 912 658€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
457k€986k€1912k€
986 864 €Range: 457 795€ - 1 912 658€
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 SECURITE INDUSTRIELLE with other companies in the same sector:
Frequently asked questions about SECURITE INDUSTRIELLE
What is the revenue of SECURITE INDUSTRIELLE ?
The revenue of SECURITE INDUSTRIELLE in 2024 is 12.0 M€.
Is SECURITE INDUSTRIELLE profitable?
Yes, SECURITE INDUSTRIELLE generated a net profit of 5 k€ in 2024.
Where is the headquarters of SECURITE INDUSTRIELLE ?
The headquarters of SECURITE INDUSTRIELLE is located in MARSEILLE (13008), in the department Bouches-du-Rhone.
Where to find the tax return of SECURITE INDUSTRIELLE ?
The tax return of SECURITE INDUSTRIELLE 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 SECURITE INDUSTRIELLE operate?
SECURITE INDUSTRIELLE 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