Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-15 (13 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: BRON (69500), Rhone
SYSTEO PROTECTION : revenue, balance sheet and financial ratios
SYSTEO PROTECTION is a French company
founded 13 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in BRON (69500),
this company of category PME
shows in 2018 a revenue of 561 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SYSTEO PROTECTION (SIREN 752495390)
Indicator
2021
2018
2017
2016
Revenue
N/C
561 277 €
400 519 €
264 614 €
Net income
97 695 €
54 889 €
13 815 €
30 293 €
EBITDA
N/C
85 004 €
26 736 €
39 277 €
Net margin
N/C
9.8%
3.4%
11.4%
Revenue and income statement
In 2021, SYSTEO PROTECTION generates positive net income of 98 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 30 k€ -> 98 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
97 695 €
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 111%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
111.161%
Financial autonomy (2021)
?
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
34.138%
Asset age ratio (2021)
?
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
2021
Debt ratio
0.0
11.024
18.501
111.161
Financial autonomy
60.51
52.851
60.736
34.138
Repayment capacity
0.0
0.418
0.383
None
Cash flow / Revenue
13.479%
6.677%
13.376%
None%
Sector positioning
Debt ratio
111.162021
2017
2018
2021
Q1: 1.81
Med: 43.39
Q3: 118.16
Average+38 pts over 3 years
In 2021, the debt ratio of SYSTEO PROTECTION (111.16) 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
34.14%2021
2017
2018
2021
Q1: 12.85%
Med: 32.78%
Q3: 53.66%
Good-19 pts over 3 years
In 2021, the financial autonomy of SYSTEO PROTECTION (34.1%) 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
0.38 years2018
2017
2018
Q1: 0.0 years
Med: 0.16 years
Q3: 2.88 years
Average
In 2018, the repayment capacity of SYSTEO PROTECTION (0.38) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 338.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
338.244
Liquidity indicators evolution SYSTEO PROTECTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
Liquidity ratio
475.61
170.76
290.84
338.244
Interest coverage
1.067
2.068
1.576
None
Sector positioning
Liquidity ratio
338.242021
2017
2018
2021
Q1: 137.36
Med: 218.15
Q3: 338.72
Good+25 pts over 3 years
In 2021, the liquidity ratio of SYSTEO PROTECTION (338.24) 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
1.58x2018
2017
2018
Q1: 0.0x
Med: 0.08x
Q3: 4.3x
Good
In 2018, the interest coverage of SYSTEO PROTECTION (1.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 SYSTEO PROTECTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Operating WCR
70 139 €
12 741 €
88 008 €
0 €
Inventory turnover (days)
17
9
20
0
Customer payment term (days)
58
11
31
0
Supplier payment term (days)
29
38
34
0
Positioning of SYSTEO PROTECTION in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of SYSTEO PROTECTION is estimated at
142 040 €
(range 89 280€ - 503 395€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
54 tx
89k€142k€503k€
142 040 €Range: 89 280€ - 503 395€
NAF 5 année 2021
Valuation method used
Net Income Multiple
97 695 €
×
1.5x
=142 041 €
Range: 89 281€ - 503 396€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Commerce de détail d'autres équipements du foyer)
Compare SYSTEO PROTECTION with other companies in the same sector:
Frequently asked questions about SYSTEO PROTECTION
What is the revenue of SYSTEO PROTECTION ?
The revenue of SYSTEO PROTECTION in 2018 is 561 k€.
Is SYSTEO PROTECTION profitable?
Yes, SYSTEO PROTECTION generated a net profit of 98 k€ in 2021.
Where is the headquarters of SYSTEO PROTECTION ?
The headquarters of SYSTEO PROTECTION is located in BRON (69500), in the department Rhone.
Where to find the tax return of SYSTEO PROTECTION ?
The tax return of SYSTEO 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 SYSTEO PROTECTION operate?
SYSTEO PROTECTION operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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