SECURITE PROTECTION OUEST : revenue, balance sheet and financial ratios
SECURITE PROTECTION OUEST is a French company
founded 18 years ago,
specialized in the sector Activités de sécurité privée .
Based in BLOIS (41000),
this company of category ETI
shows in 2024 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SECURITE PROTECTION OUEST (SIREN 502553829)
Indicator
2024
2023
2023
2022
2021
2020
2019
2018
2017
Revenue
4 497 195 €
4 331 568 €
2 716 468 €
3 703 416 €
2 990 187 €
3 161 592 €
3 038 903 €
2 494 095 €
2 734 152 €
Net income
-292 608 €
1 217 €
-96 590 €
125 714 €
39 856 €
91 130 €
10 823 €
18 883 €
146 536 €
EBITDA
-275 453 €
-6 713 €
-84 992 €
150 684 €
124 080 €
81 403 €
21 256 €
-12 298 €
151 738 €
Net margin
-6.5%
0.0%
-3.6%
3.4%
1.3%
2.9%
0.4%
0.8%
5.4%
Revenue and income statement
In 2024, SECURITE PROTECTION OUEST achieves revenue of 4.5 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.4%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 4.5 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 -275 k€, representing -6.1% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -4003%, reducing margin by 6.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -293 k€ (-6.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 497 195 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 497 195 €
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
-275 453 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-306 032 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-292 608 €
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
-6.1%
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 9%. 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 2%. 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
9.372%
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
2.151%
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
-7.456%
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
-0.01
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
2017
2018
2019
2020
2021
2022
2023
2023
2024
Debt ratio
30.995
50.199
41.024
24.614
15.547
10.409
3.536
3.445
9.372
Financial autonomy
30.141
27.72
27.655
28.757
33.659
35.042
19.791
27.868
2.151
Repayment capacity
0.639
7.63
7.682
1.163
0.993
0.42
-0.131
-5.013
-0.01
Cash flow / Revenue
5.146%
0.799%
0.558%
2.538%
2.04%
3.44%
-3.267%
-0.068%
-7.456%
Sector positioning
Debt ratio
9.372024
2023
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average
In 2024, the debt ratio of SECURITE PROTECTION OUEST (9.37) 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
2.15%2024
2023
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Average-28 pts over 3 years
In 2024, the financial autonomy of SECURITE PROTECTION OUEST (2.1%) 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
-0.01 years2024
2023
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.36 years
Excellent
In 2024, the repayment capacity of SECURITE PROTECTION OUEST (-0.01) 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 87.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
87.938
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
2017
2018
2019
2020
2021
2022
2023
2023
2024
Liquidity ratio
135.092
137.767
132.262
128.648
131.602
137.962
104.635
117.884
87.938
Interest coverage
2.403
-28.549
20.836
1.689
0.863
0.189
-0.093
-2.905
-0.027
Sector positioning
Liquidity ratio
87.942024
2023
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Watch
In 2024, the liquidity ratio of SECURITE PROTECTION OUEST (87.94) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.03x2024
2023
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Average
In 2024, the interest coverage of SECURITE PROTECTION OUEST (-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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 158 days. Excellent situation: suppliers finance 96 days of the operating cycle (retail model). Overall, WCR represents 34 days of revenue, i.e. 424 k€ to permanently finance. Over 2017-2024, WCR increased by +474%, requiring additional financing.
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
423 951 €
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
158 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
0 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
34 j
WCR and payment terms evolution SECURITE PROTECTION OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2023
2024
Operating WCR
73 904 €
147 975 €
79 163 €
200 729 €
22 755 €
236 463 €
392 258 €
93 908 €
423 951 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
47
59
54
78
59
73
110
65
62
Supplier payment term (days)
42
49
42
74
46
47
182
53
158
Positioning of SECURITE PROTECTION OUEST 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 369 383€ to 1 889 370€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
369k€798k€1889k€
798 030 €Range: 369 383€ - 1 889 370€
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 PROTECTION OUEST with other companies in the same sector:
Frequently asked questions about SECURITE PROTECTION OUEST
What is the revenue of SECURITE PROTECTION OUEST ?
The revenue of SECURITE PROTECTION OUEST in 2024 is 4.5 M€.
Is SECURITE PROTECTION OUEST profitable?
SECURITE PROTECTION OUEST recorded a net loss in 2024.
Where is the headquarters of SECURITE PROTECTION OUEST ?
The headquarters of SECURITE PROTECTION OUEST is located in BLOIS (41000), in the department Loir-et-Cher.
Where to find the tax return of SECURITE PROTECTION OUEST ?
The tax return of SECURITE PROTECTION OUEST 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 PROTECTION OUEST operate?
SECURITE PROTECTION OUEST 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