ACTUEL OPTIC : revenue, balance sheet and financial ratios
ACTUEL OPTIC is a French company
founded 37 years ago,
specialized in the sector Commerces de détail d'optique.
Based in VOIRON (38500),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTUEL OPTIC (SIREN 351264718)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
2 454 081 €
2 613 810 €
2 316 533 €
2 653 347 €
N/C
2 504 359 €
Net income
260 933 €
95 253 €
-6 026 €
30 911 €
9 417 €
51 929 €
75 029 €
6 933 €
EBITDA
N/C
N/C
-26 372 €
6 810 €
-25 471 €
-5 385 €
N/C
28 627 €
Net margin
N/C
N/C
-0.2%
1.2%
0.4%
2.0%
N/C
0.3%
Revenue and income statement
In 2024, ACTUEL OPTIC generates positive net income of 261 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 7 k€ -> 261 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
260 933 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
75.368%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
46.257%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.023
17.761
35.617
65.767
90.669
91.29
68.84
75.368
Financial autonomy
44.705
48.237
45.199
42.711
37.048
40.035
44.651
46.257
Repayment capacity
1.627
None
-2.854
-6.708
101.727
-30.953
None
None
Cash flow / Revenue
0.995%
None%
-0.201%
-2.801%
0.251%
-0.886%
None%
None%
Sector positioning
Debt ratio
75.372024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Average
In 2024, the debt ratio of ACTUEL OPTIC (75.37) 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
46.26%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Average+5 pts over 3 years
In 2024, the financial autonomy of ACTUEL OPTIC (46.3%) 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
-30.95 years2022
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Excellent
In 2022, the repayment capacity of ACTUEL OPTIC (-30.95) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 249.72. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
249.722
Liquidity indicators evolution ACTUEL OPTIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
160.867
115.113
119.197
208.516
242.582
296.944
224.376
249.722
Interest coverage
63.88
None
-317.994
-224.836
250.073
-58.638
None
None
Sector positioning
Liquidity ratio
249.722024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Good-7 pts over 3 years
In 2024, the liquidity ratio of ACTUEL OPTIC (249.72) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-58.64x2022
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Watch
In 2022, the interest coverage of ACTUEL OPTIC (-58.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution ACTUEL OPTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
505 380 €
0 €
849 814 €
813 451 €
1 065 781 €
1 158 768 €
0 €
0 €
Inventory turnover (days)
30
0
40
47
45
42
0
0
Customer payment term (days)
9
0
12
17
11
11
0
0
Supplier payment term (days)
48
0
76
63
74
59
0
0
Positioning of ACTUEL OPTIC in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of ACTUEL OPTIC is estimated at
635 773 €
(range 299 511€ - 1 972 153€).
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 value2024
117 transactions
299k€635k€1972k€
635 773 €Range: 299 511€ - 1 972 153€
NAF 5 année 2024
Valuation method used
Net Income Multiple
260 933 €
×
2.4x
=635 774 €
Range: 299 511€ - 1 972 153€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 ACTUEL OPTIC with other companies in the same sector:
Yes, ACTUEL OPTIC generated a net profit of 261 k€ in 2024.
Where is the headquarters of ACTUEL OPTIC ?
The headquarters of ACTUEL OPTIC is located in VOIRON (38500), in the department Isere.
Where to find the tax return of ACTUEL OPTIC ?
The tax return of ACTUEL OPTIC 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 ACTUEL OPTIC operate?
ACTUEL OPTIC 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
Rotate your phone to landscape mode to view the chart