Mitarbeiter: 03 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1989-10-02 (36 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: DECAZEVILLE (12300), Aveyron
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL OPTIQUE RENAUD : revenue, balance sheet and financial ratios
SARL OPTIQUE RENAUD is a French company
founded 36 years ago,
specialized in the sector Commerces de détail d'optique.
Based in DECAZEVILLE (12300),
this company of category PME
shows in 2022 a revenue of 946 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, SARL OPTIQUE RENAUD achieves revenue of 946 k€. After deducting consumption (398 k€), gross margin stands at 548 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 145 k€, representing 15.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 120 k€, i.e. 12.7% 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
945 568 €
Bruttomarge (2022)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
547 813 €
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
144 610 €
EBIT (2022)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
155 474 €
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 25%. 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 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.5% 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
25.142%
Finanzielle Autonomie (2022)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen SARL OPTIQUE RENAUD
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2022
Verschuldungsgrad
6.55
10.179
45.642
40.46
30.802
25.142
Finanzielle Autonomie
77.917
74.28
57.409
62.427
68.689
69.78
Rückzahlungsfähigkeit
None
None
None
None
None
2.39
Cashflow / Umsatz
None%
None%
None%
None%
None%
11.52%
Positionnement sectoriel
Debt ratio
25.142022
2020
2021
2022
Q1: 10.37
Méd: 34.19
Q3: 87.48
Good-6 pts über 3 Jahre
In 2022, the debt ratio of SARL OPTIQUE RENAUD (25.14) 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
69.78%2022
2020
2021
2022
Q1: 28.09%
Méd: 50.24%
Q3: 67.44%
Excellent
In 2022, the financial autonomy of SARL OPTIQUE RENAUD (69.8%) 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
2.39 years2022
2022
Q1: 0.01 years
Méd: 1.19 years
Q3: 3.48 years
Average
In 2022, the repayment capacity of SARL OPTIQUE RENAUD (2.39) 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 589.96. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
589.962
Zinsdeckung (2022)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SARL OPTIQUE RENAUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2018
2019
2020
2021
2022
Liquiditätsquote
417.24
392.649
374.678
548.086
718.653
589.962
Zinsdeckung
None
None
None
None
None
1.099
Positionnement sectoriel
Liquidity ratio
589.962022
2020
2021
2022
Q1: 170.76
Méd: 259.65
Q3: 390.95
Excellent
In 2022, the liquidity ratio of SARL OPTIQUE RENAUD (589.96) 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
1.1x2022
2022
Q1: 0.0x
Méd: 1.09x
Q3: 3.87x
Good
In 2022, the interest coverage of SARL OPTIQUE RENAUD (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). Inventory turnover is 68 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 63 days of revenue, i.e. 165 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
59 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
68 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
63 j
Entwicklung des Working Capital und der Zahlungsfristen SARL OPTIQUE RENAUD
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2018
2019
2020
2021
2022
BFR d'exploitation
0 €
0 €
0 €
0 €
0 €
165 437 €
Lagerumschlag (Tage)
0
0
0
0
0
68
Crédit clients (jours)
0
0
0
0
0
15
Crédit fournisseurs (jours)
0
0
0
0
0
59
Positionnement de SARL OPTIQUE RENAUD 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 SARL OPTIQUE RENAUD is estimated at
336 457 €
(range 203 358€ - 666 289€).
With an EBITDA of 144 610€, 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
203k€336k€666k€
336 457 €Range: 203 358€ - 666 289€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
144 610 €×1.8x
Estimation265 314 €
175 344€ - 566 797€
Revenue Multiple30%
945 568 €×0.48x
Estimation456 465 €
281 052€ - 737 963€
Net Income Multiple20%
119 855 €×2.8x
Estimation334 307 €
156 856€ - 807 509€
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 SARL OPTIQUE RENAUD with other companies in the same sector:
Frequently asked questions about SARL OPTIQUE RENAUD
What is the revenue of SARL OPTIQUE RENAUD ?
The revenue of SARL OPTIQUE RENAUD in 2022 is 946 k€.
Is SARL OPTIQUE RENAUD profitable?
Yes, SARL OPTIQUE RENAUD generated a net profit of 120 k€ in 2022.
Where is the headquarters of SARL OPTIQUE RENAUD ?
The headquarters of SARL OPTIQUE RENAUD is located in DECAZEVILLE (12300), in the department Aveyron.
Where to find the tax return of SARL OPTIQUE RENAUD ?
The tax return of SARL OPTIQUE RENAUD 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 SARL OPTIQUE RENAUD operate?
SARL OPTIQUE RENAUD 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