Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-02 (18 years)Status: ActiveBusiness sector: Activités de sécurité privée Location: SAINT-MAUR-DES-FOSSES (94100), Val-de-Marne
SIAM SECURITE PRIVEE : revenue, balance sheet and financial ratios
SIAM SECURITE PRIVEE is a French company
founded 18 years ago,
specialized in the sector Activités de sécurité privée .
Based in SAINT-MAUR-DES-FOSSES (94100),
this company of category PME
shows in 2024 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SIAM SECURITE PRIVEE (SIREN 501707582)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
2015
2014
Revenue
4 987 819 €
4 813 925 €
4 132 543 €
3 273 678 €
2 807 931 €
2 864 656 €
2 591 961 €
2 334 431 €
2 049 953 €
1 793 939 €
Net income
15 146 €
35 495 €
62 001 €
31 510 €
35 650 €
93 398 €
109 760 €
124 003 €
68 596 €
127 283 €
EBITDA
-78 757 €
73 442 €
80 326 €
3 273 678 €
110 273 €
122 225 €
127 165 €
80 172 €
203 954 €
179 433 €
Net margin
0.3%
0.7%
1.5%
1.0%
1.3%
3.3%
4.2%
5.3%
3.3%
7.1%
Revenue and income statement
Im Jahr 2024 erzielt SIAM SECURITE PRIVEE einen Umsatz von 5.0 Mio€. Im Zeitraum 2014-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +10.8%. Vs 2023: +4%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 5.0 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -79 k€, was -1.6% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+4%) variiert EBITDA um -207%, was die Marge um 3.1 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 15 k€, d.h. 0.3% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 987 819 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 987 819 €
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
-78 757 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 063 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 146 €
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
-1.6%
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 6%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 8%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
6.209%
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
8.378%
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
-1.535%
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
-0.088
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
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.267
0.274
0.255
0.274
0.387
0.716
1.722
1.505
1.96
6.209
Financial autonomy
27.338
22.999
26.064
29.289
26.689
20.43
14.693
11.687
9.153
8.378
Repayment capacity
0.003
0.002
0.015
0.007
0.012
0.017
0.056
0.04
0.138
-0.088
Cash flow / Revenue
7.271%
9.85%
1.486%
3.812%
2.942%
2.818%
1.356%
1.246%
0.363%
-1.535%
Sector positioning
Verschuldungsgrad
6.212024
2022
2023
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average+13 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von SIAM SECURITE PRIVEE (6.21). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
8.38%2024
2022
2023
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Average-10 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von SIAM SECURITE PRIVEE (8.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-0.09 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.36 ans
Ausgezeichnet-27 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SIAM SECURITE PRIVEE (-0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 122.78. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
122.778
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
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
134.083
172.558
149.938
153.701
144.079
141.388
None
132.28
125.873
122.778
Interest coverage
0.0
0.0
0.901
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
122.782024
2022
2023
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Average
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von SIAM SECURITE PRIVEE (122.78). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von SIAM SECURITE PRIVEE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 47 Tage. Lieferantenfrist: 25 Tage. Das Unternehmen muss 22 Tage Lücke finanzieren. Der WCR repräsentiert 0 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-99%), Freisetzung von Liquidität.
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
549 €
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
47 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
25 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
0 j
WCR and payment terms evolution SIAM SECURITE PRIVEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
63 488 €
146 223 €
66 461 €
146 498 €
-4 641 €
58 461 €
640 135 €
91 453 €
102 440 €
549 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
65
57
62
65
56
58
0
56
52
47
Supplier payment term (days)
26
18
17
22
20
34
0
20
28
25
Positioning of SIAM 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 251 748€ to 1 312 648€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
251k€553k€1312k€
553 235 €Range: 251 748€ - 1 312 648€
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 SIAM SECURITE PRIVEE with other companies in the same sector:
Frequently asked questions about SIAM SECURITE PRIVEE
What is the revenue of SIAM SECURITE PRIVEE ?
The revenue of SIAM SECURITE PRIVEE in 2024 is 5.0 M€.
Is SIAM SECURITE PRIVEE profitable?
Yes, SIAM SECURITE PRIVEE generated a net profit of 15 k€ in 2024.
Where is the headquarters of SIAM SECURITE PRIVEE ?
The headquarters of SIAM SECURITE PRIVEE is located in SAINT-MAUR-DES-FOSSES (94100), in the department Val-de-Marne.
Where to find the tax return of SIAM SECURITE PRIVEE ?
The tax return of SIAM 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 SIAM SECURITE PRIVEE operate?
SIAM 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