SUD EST PROTECTION : revenue, balance sheet and financial ratios
SUD EST PROTECTION is a French company
founded 30 years ago,
specialized in the sector Activités de sécurité privée .
Based in CARPENTRAS (84200),
this company of category PME
shows in 2022 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD EST PROTECTION (SIREN 405249756)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
4 541 445 €
3 704 619 €
2 910 054 €
2 954 616 €
3 216 539 €
3 255 384 €
3 253 442 €
Net income
180 599 €
162 756 €
119 176 €
52 928 €
61 962 €
177 940 €
193 627 €
264 456 €
EBITDA
N/C
257 139 €
190 280 €
44 818 €
38 250 €
180 389 €
182 264 €
393 600 €
Net margin
N/C
3.6%
3.2%
1.8%
2.1%
5.5%
5.9%
8.1%
Revenue and income statement
In 2024, SUD EST PROTECTION generates positive net income of 181 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 264 k€ -> 181 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
180 599 €
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 19%. 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 30%. The balance between equity and debt is satisfactory.
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
19.007%
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
29.739%
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
2024
Debt ratio
0.083
0.072
0.063
0.061
0.071
0.062
0.0
19.007
Financial autonomy
50.75
55.746
58.802
61.574
58.117
51.757
26.967
29.739
Repayment capacity
0.003
0.003
0.004
0.059
0.018
0.007
0.0
None
Cash flow / Revenue
7.568%
5.639%
5.511%
0.358%
1.214%
2.502%
3.142%
None%
Sector positioning
Debt ratio
19.012024
2021
2022
2024
Q1: 0.0
Med: 5.49
Q3: 44.57
Average+33 pts over 3 years
In 2024, the debt ratio of SUD EST PROTECTION (19.01) 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
29.74%2024
2021
2022
2024
Q1: 3.76%
Med: 19.73%
Q3: 40.99%
Good-13 pts over 3 years
In 2024, the financial autonomy of SUD EST PROTECTION (29.7%) 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
0.0 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.44 years
Excellent-26 pts over 2 years
In 2022, the repayment capacity of SUD EST PROTECTION (0.00) 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 140.75. 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
140.754
Liquidity indicators evolution SUD EST PROTECTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
186.417
219.481
245.515
251.91
221.61
190.571
120.514
140.754
Interest coverage
0.213
0.0
0.06
0.329
1.325
2.26
0.0
None
Sector positioning
Liquidity ratio
140.752024
2021
2022
2024
Q1: 102.63
Med: 133.39
Q3: 193.35
Good-15 pts over 3 years
In 2024, the liquidity ratio of SUD EST PROTECTION (140.75) 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
0.0x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.54x
Average-50 pts over 2 years
In 2022, the interest coverage of SUD EST PROTECTION (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.
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
0 €
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
0 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
0 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 and payment terms evolution SUD EST PROTECTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-14 608 €
136 075 €
468 135 €
6 412 €
-146 958 €
-54 384 €
-143 964 €
0 €
Inventory turnover (days)
1
1
0
1
1
1
1
0
Customer payment term (days)
51
50
55
45
44
55
54
0
Supplier payment term (days)
37
11
17
10
29
43
65
0
Positioning of SUD EST PROTECTION 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 177 045€ to 1 650 063€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
177k€661k€1650k€
661 179 €Range: 177 045€ - 1 650 063€
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 SUD EST PROTECTION with other companies in the same sector:
Frequently asked questions about SUD EST PROTECTION
What is the revenue of SUD EST PROTECTION ?
The revenue of SUD EST PROTECTION in 2022 is 4.5 M€.
Is SUD EST PROTECTION profitable?
Yes, SUD EST PROTECTION generated a net profit of 181 k€ in 2024.
Where is the headquarters of SUD EST PROTECTION ?
The headquarters of SUD EST PROTECTION is located in CARPENTRAS (84200), in the department Vaucluse.
Where to find the tax return of SUD EST PROTECTION ?
The tax return of SUD EST PROTECTION 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 SUD EST PROTECTION operate?
SUD EST PROTECTION 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