Mitarbeiter: 03 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1996-01-02 (30 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: MONTROUGE (92120), Hauts-de-Seine
CENTRAL OPTIQUE MONTROUGE : revenue, balance sheet and financial ratios
CENTRAL OPTIQUE MONTROUGE is a French company
founded 30 years ago,
specialized in the sector Commerces de détail d'optique.
Based in MONTROUGE (92120),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - CENTRAL OPTIQUE MONTROUGE (SIREN 403245517)
Kennzahl
2022
2021
2020
2019
2018
2016
Umsatz
1 070 208 €
1 045 751 €
898 199 €
876 024 €
900 811 €
N/C
Nettoergebnis
111 994 €
78 575 €
44 959 €
-22 797 €
187 €
3 672 €
EBITDA
180 014 €
132 808 €
70 286 €
6 579 €
28 388 €
N/C
Nettomarge
10.5%
7.5%
5.0%
-2.6%
0.0%
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2022, CENTRAL OPTIQUE MONTROUGE achieves revenue of 1.1 M€. Revenue is growing positively over 6 years (CAGR: +4.4%). Vs 2021: +2%. After deducting consumption (376 k€), gross margin stands at 694 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 180 k€, representing 16.8% of revenue. Positive scissor effect: EBITDA margin improves by +4.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 112 k€, i.e. 10.5% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2022)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 070 208 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
694 177 €
EBITDA (2022)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
180 014 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
140 137 €
Nettoergebnis (2022)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 2%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2022)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
2.139%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen CENTRAL OPTIQUE MONTROUGE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2022
Verschuldungsgrad
2.59
1.622
4.526
30.793
0.334
2.139
Finanzielle Autonomie
81.845
81.944
77.987
64.687
79.987
69.535
Rückzahlungsfähigkeit
None
0.056
-0.524
2.453
0.022
0.051
Cashflow / Umsatz
None%
2.21%
-0.226%
6.842%
9.776%
12.465%
Positionnement sectoriel
Debt ratio
2.142022
2020
2021
2022
Q1: 10.37
Méd: 34.19
Q3: 87.48
Excellent-14 pts über 3 Jahre
In 2022, the debt ratio of CENTRAL OPTIQUE MONTROUGE (2.14) 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
69.53%2022
2020
2021
2022
Q1: 28.09%
Méd: 50.24%
Q3: 67.44%
Excellent
In 2022, the financial autonomy of CENTRAL OPTIQUE MONTROUGE (69.5%) 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
0.05 years2022
2020
2021
2022
Q1: 0.01 years
Méd: 1.19 years
Q3: 3.48 years
Good-31 pts über 3 Jahre
In 2022, the repayment capacity of CENTRAL OPTIQUE MONTROUGE (0.05) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 184.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2022)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
184.65
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen CENTRAL OPTIQUE MONTROUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2018
2019
2020
2021
2022
Liquiditätsquote
405.723
350.022
294.166
395.533
372.453
184.65
Zinsdeckung
None
0.0
0.0
0.0
0.282
0.0
Positionnement sectoriel
Liquidity ratio
184.652022
2020
2021
2022
Q1: 170.76
Méd: 259.65
Q3: 390.95
Average-46 pts über 3 Jahre
In 2022, the liquidity ratio of CENTRAL OPTIQUE MONTROUGE (184.65) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Méd: 1.09x
Q3: 3.87x
Average
In 2022, the interest coverage of CENTRAL OPTIQUE MONTROUGE (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.
Umlaufvermögensbedarf und Zahlungsfristen
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: 44 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 29 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 34 days of revenue, i.e. 100 k€ to permanently finance.
Operatives Working Capital (2022)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
44 j
Lagerumschlag (2022)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
29 j
Working Capital in Umsatztagen (2022)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
34 j
Entwicklung des Working Capital und der Zahlungsfristen CENTRAL OPTIQUE MONTROUGE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2022
BFR d'exploitation
0 €
78 704 €
108 942 €
66 952 €
31 624 €
100 150 €
Lagerumschlag (Tage)
0
36
45
35
30
29
Crédit clients (jours)
0
0
0
0
0
17
Crédit fournisseurs (jours)
0
47
55
61
50
44
Positionnement de CENTRAL OPTIQUE MONTROUGE dans son secteur
Vergleich mit der Branche Commerces de détail d'optique
Bewertungsschätzung
Based on 109 transactions of similar company sales
in 2022,
the value of CENTRAL OPTIQUE MONTROUGE is estimated at
382 600 €
(range 233 879€ - 754 262€).
With an EBITDA of 180 014€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.48x
(conservative valuation).
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.
Estimated enterprise value2022
109 transactions
233k€382k€754k€
382 600 €Range: 233 879€ - 754 262€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
180 014 €×1.8x
Estimation330 269 €
218 273€ - 705 563€
Revenue Multiple30%
1 070 208 €×0.48x
Estimation516 634 €
318 099€ - 835 238€
Net Income Multiple20%
111 994 €×2.8x
Estimation312 380 €
146 568€ - 754 547€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Commerces de détail d'optique)
Compare CENTRAL OPTIQUE MONTROUGE with other companies in the same sector:
Frequently asked questions about CENTRAL OPTIQUE MONTROUGE
What is the revenue of CENTRAL OPTIQUE MONTROUGE ?
The revenue of CENTRAL OPTIQUE MONTROUGE in 2022 is 1.1 M€.
Is CENTRAL OPTIQUE MONTROUGE profitable?
Yes, CENTRAL OPTIQUE MONTROUGE generated a net profit of 112 k€ in 2022.
Where is the headquarters of CENTRAL OPTIQUE MONTROUGE ?
The headquarters of CENTRAL OPTIQUE MONTROUGE is located in MONTROUGE (92120), in the department Hauts-de-Seine.
Where to find the tax return of CENTRAL OPTIQUE MONTROUGE ?
The tax return of CENTRAL OPTIQUE MONTROUGE 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 CENTRAL OPTIQUE MONTROUGE operate?
CENTRAL OPTIQUE MONTROUGE operates in the sector Commerces de détail d'optique (NAF code 47.78A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen