Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2011-01-04 (15 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
SECURITE PRIVEE PLUS : revenue, balance sheet and financial ratios
SECURITE PRIVEE PLUS is a French company
founded 15 years ago,
specialized in the sector Activités de sécurité privée .
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2015 a revenue of 120 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECURITE PRIVEE PLUS (SIREN 529380446)
Indicator
2015
2014
2013
Revenue
119 944 €
105 166 €
10 543 €
Net income
4 771 €
6 188 €
-2 407 €
EBITDA
2 866 €
6 423 €
-2 372 €
Net margin
4.0%
5.9%
-22.8%
Revenue and income statement
Im Jahr 2015 erzielt SECURITE PRIVEE PLUS einen Umsatz von 120 k€. Im Zeitraum 2013-2015 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +237.3%. Vs 2014, Wachstum von +14% (105 k€ -> 120 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 120 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 3 k€, was 2.4% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+14%) variiert EBITDA um -55%, was die Marge um 3.7 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 5 k€, d.h. 4.0% des Umsatzes.
Revenue (2015)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
119 944 €
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
119 944 €
EBITDA (2015)
?
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
2 866 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 865 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 771 €
EBITDA margin (2015)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 14%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 3%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 0.5 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 4.0% des Umsatzes.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.495%
Financial autonomy (2015)
?
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
3.136%
Cash flow / Revenue (2015)
?
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
3.978%
Repayment capacity (2015)
?
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
0.466
Solvency indicators evolution SECURITE PRIVEE PLUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Debt ratio
216.944
0.0
14.495
Financial autonomy
33.232
0.0
3.136
Repayment capacity
-0.011
0.0
0.466
Cash flow / Revenue
-22.83%
5.884%
3.978%
Sector positioning
Verschuldungsgrad
14.492015
2013
2014
2015
Q1: 0.0
Med: 0.0
Q3: 13.86
Average
Im Jahr 2015 liegt über dem Median der Branche das verschuldungsgrad von SECURITE PRIVEE PLUS (14.49). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
3.14%2015
2013
2014
2015
Q1: 0.0%
Med: 7.37%
Q3: 31.29%
Average-40 pts over 3 years
Im Jahr 2015 liegt unter dem Median der Branche das finanzielle autonomie von SECURITE PRIVEE PLUS (3.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.47 ans2015
2013
2014
2015
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.02 ans
Beobachten+50 pts over 3 years
Im Jahr 2015 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von SECURITE PRIVEE PLUS (0.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 132.93. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.0x. Die Deckung ist begrenzt.
Liquidity ratio (2015)
?
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
132.926
Interest coverage (2015)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.012
Liquidity indicators evolution SECURITE PRIVEE PLUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
Liquidity ratio
118.216
128.059
132.926
Interest coverage
0.0
0.0
1.012
Sector positioning
Liquiditätsquote
132.932015
2013
2014
2015
Q1: 89.72
Med: 119.68
Q3: 176.0
Gut+6 pts over 3 years
Im Jahr 2015 liegt über dem Median der Branche das liquiditätsquote von SECURITE PRIVEE PLUS (132.93). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
1.01x2015
2013
2014
2015
Q1: 0.0x
Med: 0.0x
Q3: 0.11x
Ausgezeichnet+50 pts over 3 years
Im Jahr 2015 liegt in den oberen 25% der Branche das zinsdeckung von SECURITE PRIVEE PLUS (1.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 21 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 45 Tage. Der WCR repräsentiert 52 Tage Umsatz. Im Zeitraum 2013-2015 stieg der WCR um +222%.
Operating WCR (2015)
?
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
17 163 €
Customer credit (2015)
?
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 (2015)
?
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
21 j
Inventory turnover (2015)
?
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
45 j
WCR in days of revenue (2015)
?
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
52 j
WCR and payment terms evolution SECURITE PRIVEE PLUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Operating WCR
5 327 €
7 561 €
17 163 €
Inventory turnover (days)
0
18
45
Customer payment term (days)
0
0
0
Supplier payment term (days)
162
17
21
Positioning of SECURITE PRIVEE PLUS 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 6 770€ to 30 852€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2015
Indicative
6k€16k€30k€
16 032 €Range: 6 770€ - 30 852€
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 PRIVEE PLUS with other companies in the same sector:
Frequently asked questions about SECURITE PRIVEE PLUS
What is the revenue of SECURITE PRIVEE PLUS ?
The revenue of SECURITE PRIVEE PLUS in 2015 is 120 k€.
Is SECURITE PRIVEE PLUS profitable?
Yes, SECURITE PRIVEE PLUS generated a net profit of 5 k€ in 2015.
Where is the headquarters of SECURITE PRIVEE PLUS ?
The headquarters of SECURITE PRIVEE PLUS is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of SECURITE PRIVEE PLUS ?
The tax return of SECURITE PRIVEE PLUS 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 PRIVEE PLUS operate?
SECURITE PRIVEE PLUS 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