Empleados: 02 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 2017-02-01 (9 años)Estado: ActivaSector de actividad: Activités de sécurité privée Ubicación: MARSEILLE 14EME (13014), Bouches-du-Rhone
PARTNER SECURITE : revenue, balance sheet and financial ratios
PARTNER SECURITE is a French company
founded 9 years ago,
specialized in the sector Activités de sécurité privée .
Based in MARSEILLE 14EME (13014),
this company of category PME
shows in 2023 a revenue of 374 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, PARTNER SECURITE achieves revenue of 374 k€. Over the period 2017-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +95.5%. Vs 2022, growth of +43% (262 k€ -> 374 k€). After deducting consumption (10 €), gross margin stands at 374 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 44 k€, representing 11.8% of revenue. Positive scissor effect: EBITDA margin improves by +29.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 9.8% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2023)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
374 333 €
Margen bruto (2023)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
374 323 €
EBITDA (2023)
?
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
44 085 €
EBIT (2023)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
41 157 €
Resultado neto (2023)
?
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 -103%. 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 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 10.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2023)
?
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
-102.541%
Autonomía financiera (2023)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia PARTNER SECURITE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2020
2021
2022
2023
Ratio de endeudamiento
-346.824
-125.491
-86.306
-53.014
-26.321
-102.541
Autonomía financiera
102.396
222.891
196.59
82.631
41.845
62.894
Capacidad de reembolso
-0.55
-25.79
-2.505
-0.366
0.0
0.0
Flujo de caja / Ingresos
-246.312%
-6.817%
-14.581%
-11.002%
-17.637%
10.552%
Positionnement sectoriel
Debt ratio
-102.542023
2021
2022
2023
Q1: 0.0
Méd: 3.89
Q3: 49.48
Excellent
In 2023, the debt ratio of PARTNER SECURITE (-102.54) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
62.89%2023
2021
2022
2023
Q1: 1.59%
Méd: 17.58%
Q3: 39.08%
Excellent
In 2023, the financial autonomy of PARTNER SECURITE (62.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.44 years
Excellent
In 2023, the repayment capacity of PARTNER SECURITE (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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 61.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Ratio de liquidez (2023)
?
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
61.9
Cobertura de intereses (2023)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez PARTNER SECURITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2017
2019
2020
2021
2022
2023
Ratio de liquidez
49.008
28.473
26.039
39.389
37.487
61.9
Cobertura de intereses
-3.854
-27.507
-0.182
-0.114
0.0
0.0
Positionnement sectoriel
Liquidity ratio
61.92023
2021
2022
2023
Q1: 104.39
Méd: 134.24
Q3: 198.27
Watch+5 pts durante 3 años
In 2023, the liquidity ratio of PARTNER SECURITE (61.90) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 0.86x
Average
In 2023, the interest coverage of PARTNER SECURITE (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.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. The gap of 50 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-56 days): operations structurally generate cash. Notable WCR improvement over the period (-626%), freeing up cash.
NFR de explotación (2023)
?
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
-57 954 €
Crédito clientes (2023)
?
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
72 j
Crédito proveedores (2023)
?
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
22 j
Rotación de inventario (2023)
?
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
0 j
NFR en días de ingresos (2023)
?
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
-56 j
Evolución del NFR y plazos PARTNER SECURITE
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2017
2019
2020
2021
2022
2023
BFR d'exploitation
-7 985 €
-16 668 €
-21 968 €
-41 870 €
-96 188 €
-57 954 €
Rotación de inventario (días)
296
0
0
0
0
0
Crédit clients (jours)
5
360
88
37
63
72
Crédit fournisseurs (jours)
47
1753
74
30
26
22
Positionnement de PARTNER 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 60 683€ to 221 945€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
60k€141k€221k€
141 360 €Range: 60 683€ - 221 945€
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 PARTNER SECURITE with other companies in the same sector:
The revenue of PARTNER SECURITE in 2023 is 374 k€.
Is PARTNER SECURITE profitable?
Yes, PARTNER SECURITE generated a net profit of 37 k€ in 2023.
Where is the headquarters of PARTNER SECURITE ?
The headquarters of PARTNER SECURITE is located in MARSEILLE 14EME (13014), in the department Bouches-du-Rhone.
Where to find the tax return of PARTNER SECURITE ?
The tax return of PARTNER 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 PARTNER SECURITE operate?
PARTNER 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