Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2005-06-01 (20 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: SAINT-SAVOURNIN (13119), Bouches-du-Rhone
SAINT SAVOURNIN OPTIQUE : revenue, balance sheet and financial ratios
SAINT SAVOURNIN OPTIQUE is a French company
founded 20 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-SAVOURNIN (13119),
this company of category PME
shows in 2017 a revenue of 405 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - SAINT SAVOURNIN OPTIQUE (SIREN 482561883)
Kennzahl
2017
2016
2015
2014
2013
2012
Umsatz
405 326 €
374 734 €
361 215 €
353 559 €
365 125 €
299 833 €
Nettoergebnis
7 552 €
16 780 €
14 689 €
461 €
6 213 €
352 €
EBITDA
48 751 €
30 773 €
24 724 €
9 175 €
16 631 €
7 106 €
Nettomarge
1.9%
4.5%
4.1%
0.1%
1.7%
0.1%
Umsatz und Gewinn- und Verlustrechnung
In 2017, SAINT SAVOURNIN OPTIQUE achieves revenue of 405 k€. Over the period 2012-2017, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. Vs 2016: +8%. After deducting consumption (176 k€), gross margin stands at 230 k€, i.e. a rate of 57%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 49 k€, representing 12.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 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 8 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
405 326 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
229 538 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
48 751 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
42 548 €
Nettoergebnis (2017)
?
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 12%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
11.792%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen SAINT SAVOURNIN OPTIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2012
2013
2014
2015
2016
2017
Verschuldungsgrad
70.062
57.045
46.775
38.14
22.965
11.792
Finanzielle Autonomie
42.434
47.761
52.085
58.278
63.186
70.229
Rückzahlungsfähigkeit
7.949
3.142
4.811
1.67
0.929
0.285
Cashflow / Umsatz
2.013%
3.714%
2.067%
5.682%
7.036%
11.674%
Positionnement sectoriel
Debt ratio
11.792017
2015
2016
2017
Q1: 5.59
Méd: 28.9
Q3: 96.06
Good-20 pts über 3 Jahre
In 2017, the debt ratio of SAINT SAVOURNIN OPTIQUE (11.79) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
70.23%2017
2015
2016
2017
Q1: 21.21%
Méd: 46.23%
Q3: 67.58%
Excellent
In 2017, the financial autonomy of SAINT SAVOURNIN OPTIQUE (70.2%) 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
0.28 years2017
2015
2016
2017
Q1: 0.01 years
Méd: 1.18 years
Q3: 3.54 years
Good-22 pts über 3 Jahre
In 2017, the repayment capacity of SAINT SAVOURNIN OPTIQUE (0.28) 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 410.26. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2017)
?
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
410.264
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SAINT SAVOURNIN OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2012
2013
2014
2015
2016
2017
Liquiditätsquote
220.377
235.814
244.798
322.893
316.851
410.264
Zinsdeckung
10.611
13.0
20.218
6.204
3.89
1.729
Positionnement sectoriel
Liquidity ratio
410.262017
2015
2016
2017
Q1: 130.32
Méd: 206.32
Q3: 316.86
Excellent
In 2017, the liquidity ratio of SAINT SAVOURNIN OPTIQUE (410.26) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.73x2017
2015
2016
2017
Q1: 0.0x
Méd: 2.11x
Q3: 7.38x
Average-15 pts über 3 Jahre
In 2017, the interest coverage of SAINT SAVOURNIN OPTIQUE (1.7x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 45 days of revenue, i.e. 51 k€ to permanently finance.
Operatives Working Capital (2017)
?
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
32 j
Lagerumschlag (2017)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
42 j
Working Capital in Umsatztagen (2017)
?
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
45 j
Entwicklung des Working Capital und der Zahlungsfristen SAINT SAVOURNIN OPTIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2012
2013
2014
2015
2016
2017
BFR d'exploitation
57 778 €
56 496 €
37 894 €
29 804 €
45 852 €
50 548 €
Lagerumschlag (Tage)
63
49
27
27
38
42
Crédit clients (jours)
15
10
12
7
4
2
Crédit fournisseurs (jours)
48
32
30
22
33
32
Positionnement de SAINT SAVOURNIN OPTIQUE dans son secteur
Vergleich mit der Branche Commerces de détail d'optique
Bewertungsschätzung
Based on 144 transactions of similar company sales
in 2017,
the value of SAINT SAVOURNIN OPTIQUE is estimated at
180 506 €
(range 95 376€ - 276 467€).
With an EBITDA of 48 751€, the sector multiple of 4.5x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2017
144 transactions
95k€180k€276k€
180 506 €Range: 95 376€ - 276 467€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
48 751 €×4.5x
Estimation219 750 €
114 248€ - 332 929€
Revenue Multiple30%
405 326 €×0.51x
Estimation206 824 €
109 496€ - 306 654€
Net Income Multiple20%
7 552 €×5.7x
Estimation42 920 €
27 015€ - 90 034€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 144 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 SAINT SAVOURNIN OPTIQUE with other companies in the same sector:
Frequently asked questions about SAINT SAVOURNIN OPTIQUE
What is the revenue of SAINT SAVOURNIN OPTIQUE ?
The revenue of SAINT SAVOURNIN OPTIQUE in 2017 is 405 k€.
Is SAINT SAVOURNIN OPTIQUE profitable?
Yes, SAINT SAVOURNIN OPTIQUE generated a net profit of 8 k€ in 2017.
Where is the headquarters of SAINT SAVOURNIN OPTIQUE ?
The headquarters of SAINT SAVOURNIN OPTIQUE is located in SAINT-SAVOURNIN (13119), in the department Bouches-du-Rhone.
Where to find the tax return of SAINT SAVOURNIN OPTIQUE ?
The tax return of SAINT SAVOURNIN 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 SAINT SAVOURNIN OPTIQUE operate?
SAINT SAVOURNIN 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