Empleados: 22 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 2001-02-13 (25 años)Estado: ActivaSector de actividad: Activités de sécurité privée Ubicación: SERRIS (77700), Seine-et-Marne
AARON PROTECTION SECURITE : revenue, balance sheet and financial ratios
AARON PROTECTION SECURITE is a French company
founded 25 years ago,
specialized in the sector Activités de sécurité privée .
Based in SERRIS (77700),
this company of category PME
shows in 2024 a revenue of 10.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, AARON PROTECTION SECURITE achieves revenue of 10.2 M€. Revenue is growing positively over 8 years (CAGR: +3.1%). Vs 2022, growth of +25% (8.2 M€ -> 10.2 M€). After deducting consumption (-22 k€), gross margin stands at 10.2 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 415 k€, representing 4.1% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 373 k€, i.e. 3.7% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
10 208 682 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
10 231 164 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
414 799 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
391 356 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
63.131%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia AARON PROTECTION SECURITE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2024
Ratio de endeudamiento
0.408
379.066
-17.64
-0.555
582.939
357.17
287.769
63.131
Autonomía financiera
5.68
0.747
-10.185
-12.088
1.805
2.756
7.117
22.753
Capacidad de reembolso
0.0
0.0
-0.238
0.021
12.776
3.634
4.821
1.207
Flujo de caja / Ingresos
0.797%
-1.2%
-1.767%
0.667%
0.24%
1.17%
1.653%
3.857%
Positionnement sectoriel
Debt ratio
63.132024
2021
2022
2024
Q1: 0.0
Méd: 5.49
Q3: 44.57
Average
In 2024, the debt ratio of AARON PROTECTION SECURITE (63.13) 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
22.75%2024
2021
2022
2024
Q1: 3.76%
Méd: 19.73%
Q3: 40.99%
Good+25 pts durante 3 años
In 2024, the financial autonomy of AARON PROTECTION SECURITE (22.8%) 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
1.21 years2024
2021
2022
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.36 years
Watch
In 2024, the repayment capacity of AARON PROTECTION SECURITE (1.21) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 129.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 7.9x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
129.298
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez AARON PROTECTION SECURITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2024
Ratio de liquidez
87.45
79.636
74.53
68.465
96.598
97.985
114.925
129.298
Cobertura de intereses
22.305
-23.984
-16.701
24.592
51.981
9.59
1.548
7.861
Positionnement sectoriel
Liquidity ratio
129.32024
2021
2022
2024
Q1: 102.63
Méd: 133.39
Q3: 193.35
Average+24 pts durante 3 años
In 2024, the liquidity ratio of AARON PROTECTION SECURITE (129.30) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
7.86x2024
2021
2022
2024
Q1: 0.0x
Méd: 0.0x
Q3: 0.63x
Excellent
In 2024, the interest coverage of AARON PROTECTION SECURITE (7.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-16 days): operations structurally generate cash. Notable WCR improvement over the period (-187442%), freeing up cash.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
-448 263 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
17 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
32 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
2 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
-16 j
Evolución del NFR y plazos AARON PROTECTION SECURITE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2022
2024
BFR d'exploitation
239 €
31 848 €
8 000 €
-329 988 €
-214 184 €
-796 594 €
-477 736 €
-448 263 €
Rotación de inventario (días)
4
3
4
5
7
2
0
2
Crédit clients (jours)
44
44
31
22
19
30
26
17
Crédit fournisseurs (jours)
54
34
61
40
19
45
44
32
Positionnement de AARON PROTECTION SECURITE dans son secteur
Comparación con el sector Activités de sécurité privée
Estimación de valoración
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 741 467€ to 2 984 439€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
741k€1707k€2984k€
1 707 421 €Range: 741 467€ - 2 984 439€
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 AARON PROTECTION SECURITE with other companies in the same sector:
Frequently asked questions about AARON PROTECTION SECURITE
What is the revenue of AARON PROTECTION SECURITE ?
The revenue of AARON PROTECTION SECURITE in 2024 is 10.2 M€.
Is AARON PROTECTION SECURITE profitable?
Yes, AARON PROTECTION SECURITE generated a net profit of 373 k€ in 2024.
Where is the headquarters of AARON PROTECTION SECURITE ?
The headquarters of AARON PROTECTION SECURITE is located in SERRIS (77700), in the department Seine-et-Marne.
Where to find the tax return of AARON PROTECTION SECURITE ?
The tax return of AARON PROTECTION SECURITE 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 AARON PROTECTION SECURITE operate?
AARON PROTECTION SECURITE 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
Gire su teléfono en modo horizontal para ver el gráfico