Mitarbeiter: 02 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2012-04-24 (14 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: TROYES (10000), Aube
LA CHAPELLE OPTIQUE : revenue, balance sheet and financial ratios
LA CHAPELLE OPTIQUE is a French company
founded 14 years ago,
specialized in the sector Commerces de détail d'optique.
Based in TROYES (10000),
this company of category PME
shows in 2023 a revenue of 858 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LA CHAPELLE OPTIQUE (SIREN 751161696)
Kennzahl
2023
2022
2020
2019
2018
Umsatz
858 486 €
828 738 €
N/C
N/C
N/C
Nettoergebnis
46 417 €
71 797 €
34 001 €
41 449 €
60 102 €
EBITDA
53 745 €
88 554 €
N/C
N/C
N/C
Nettomarge
5.4%
8.7%
N/C
N/C
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2023, LA CHAPELLE OPTIQUE achieves revenue of 858 k€. Revenue is growing positively over 5 years (CAGR: +3.6%). Vs 2022: +4%. After deducting consumption (321 k€), gross margin stands at 538 k€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 54 k€, representing 6.3% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -39%, reducing margin by 4.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 5.4% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
858 486 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
537 621 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
53 745 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
53 999 €
Nettoergebnis (2023)
?
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 87%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
86.648%
Finanzielle Autonomie (2023)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LA CHAPELLE OPTIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2022
2023
Verschuldungsgrad
803.567
219.397
154.833
54.625
86.648
Finanzielle Autonomie
5.316
12.898
20.68
37.027
30.484
Rückzahlungsfähigkeit
None
None
None
1.01
2.267
Cashflow / Umsatz
None%
None%
None%
9.36%
5.308%
Positionnement sectoriel
Debt ratio
86.652023
2020
2022
2023
Q1: 8.4
Méd: 28.31
Q3: 77.43
Average
In 2023, the debt ratio of LA CHAPELLE OPTIQUE (86.65) 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
30.48%2023
2020
2022
2023
Q1: 26.99%
Méd: 52.19%
Q3: 68.73%
Average
In 2023, the financial autonomy of LA CHAPELLE OPTIQUE (30.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.27 years2023
2022
2023
Q1: 0.04 years
Méd: 1.1 years
Q3: 2.99 years
Average+19 pts über 2 Jahre
In 2023, the repayment capacity of LA CHAPELLE OPTIQUE (2.27) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 169.11. 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 6.1x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2023)
?
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
169.113
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LA CHAPELLE OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2019
2020
2022
2023
Liquiditätsquote
127.801
118.758
152.362
168.754
169.113
Zinsdeckung
None
None
None
1.907
6.138
Positionnement sectoriel
Liquidity ratio
169.112023
2020
2022
2023
Q1: 170.55
Méd: 262.37
Q3: 382.05
Watch
In 2023, the liquidity ratio of LA CHAPELLE OPTIQUE (169.11) 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
6.14x2023
2022
2023
Q1: 0.0x
Méd: 1.15x
Q3: 3.97x
Excellent+18 pts über 2 Jahre
In 2023, the interest coverage of LA CHAPELLE OPTIQUE (6.1x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. Excellent situation: suppliers finance 64 days of the operating cycle (retail model). Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 68 days of revenue, i.e. 162 k€ to permanently finance.
Operatives Working Capital (2023)
?
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
69 j
Lagerumschlag (2023)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
40 j
Working Capital in Umsatztagen (2023)
?
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
68 j
Entwicklung des Working Capital und der Zahlungsfristen LA CHAPELLE OPTIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2022
2023
BFR d'exploitation
0 €
0 €
0 €
154 477 €
162 151 €
Lagerumschlag (Tage)
0
0
0
38
40
Crédit clients (jours)
69
0
0
7
5
Crédit fournisseurs (jours)
821
0
0
74
69
Positionnement de LA CHAPELLE OPTIQUE dans son secteur
Vergleich mit der Branche Commerces de détail d'optique
Bewertungsschätzung
Based on 100 transactions of similar company sales
in 2023,
the value of LA CHAPELLE OPTIQUE is estimated at
249 720 €
(range 128 336€ - 516 346€).
With an EBITDA of 53 745€, the sector multiple of 3.9x is applied.
The price/revenue ratio is 0.42x
(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 value2023
100 transactions
128k€249k€516k€
249 720 €Range: 128 336€ - 516 346€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
53 745 €×3.9x
Estimation207 070 €
95 084€ - 446 281€
Revenue Multiple30%
858 486 €×0.42x
Estimation358 105 €
207 246€ - 683 761€
Net Income Multiple20%
46 417 €×4.2x
Estimation193 772 €
93 102€ - 440 389€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 100 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 LA CHAPELLE OPTIQUE with other companies in the same sector:
Frequently asked questions about LA CHAPELLE OPTIQUE
What is the revenue of LA CHAPELLE OPTIQUE ?
The revenue of LA CHAPELLE OPTIQUE in 2023 is 858 k€.
Is LA CHAPELLE OPTIQUE profitable?
Yes, LA CHAPELLE OPTIQUE generated a net profit of 46 k€ in 2023.
Where is the headquarters of LA CHAPELLE OPTIQUE ?
The headquarters of LA CHAPELLE OPTIQUE is located in TROYES (10000), in the department Aube.
Where to find the tax return of LA CHAPELLE OPTIQUE ?
The tax return of LA CHAPELLE OPTIQUE 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 LA CHAPELLE OPTIQUE operate?
LA CHAPELLE OPTIQUE 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