Employees: 11 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1990-10-01 (35 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: BEYNOST (01700), Ain
B2 OPTIQUE SA : revenue, balance sheet and financial ratios
B2 OPTIQUE SA is a French company
founded 35 years ago,
specialized in the sector Commerces de détail d'optique.
Based in BEYNOST (01700),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - B2 OPTIQUE SA (SIREN 379695455)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 616 497 €
1 644 906 €
1 564 472 €
1 599 618 €
1 466 979 €
1 639 763 €
1 586 443 €
1 592 685 €
1 639 793 €
Net income
14 098 €
65 198 €
31 995 €
49 340 €
60 902 €
106 979 €
75 993 €
85 580 €
94 995 €
EBITDA
73 429 €
129 306 €
81 338 €
109 041 €
105 353 €
196 495 €
139 981 €
163 728 €
189 951 €
Net margin
0.9%
4.0%
2.0%
3.1%
4.2%
6.5%
4.8%
5.4%
5.8%
Revenue and income statement
In 2024, B2 OPTIQUE SA achieves revenue of 1.6 M€. Activity remains stable over the period (CAGR: -0.2%). Slight decline of -2% vs 2023. After deducting consumption (570 k€), gross margin stands at 1.0 M€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 73 k€, representing 4.5% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -43%, reducing margin by 3.3 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 14 k€, i.e. 0.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 616 497 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 046 559 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
73 429 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
33 748 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 098 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.5%
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 1%. 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 61%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
1.273%
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
60.502%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
1.354%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.187
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.334
10.996
12.548
23.206
72.123
13.29
16.257
3.278
1.273
Financial autonomy
70.175
63.45
61.136
57.867
43.496
57.587
62.545
62.198
60.502
Repayment capacity
0.015
0.616
0.621
0.763
7.466
1.107
1.638
0.186
0.187
Cash flow / Revenue
6.712%
5.703%
5.143%
7.038%
2.888%
3.076%
2.422%
4.143%
1.354%
Sector positioning
Debt ratio
1.272024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Excellent-6 pts over 3 years
In 2024, the debt ratio of B2 OPTIQUE SA (1.27) 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
60.5%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Good-6 pts over 3 years
In 2024, the financial autonomy of B2 OPTIQUE SA (60.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.19 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Good-24 pts over 3 years
In 2024, the repayment capacity of B2 OPTIQUE SA (0.19) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 189.33. 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 5.5x. Operating income very largely covers interest expenses: high safety margin.
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
189.327
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
5.547
Liquidity indicators evolution B2 OPTIQUE SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
296.68
284.436
261.781
255.267
316.033
204.386
257.449
207.195
189.327
Interest coverage
2.252
2.831
2.406
1.61
3.289
4.048
4.471
2.912
5.547
Sector positioning
Liquidity ratio
189.332024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Average-17 pts over 3 years
In 2024, the liquidity ratio of B2 OPTIQUE SA (189.33) 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
5.55x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Good
In 2024, the interest coverage of B2 OPTIQUE SA (5.5x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 8 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 58 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 61 days of revenue, i.e. 274 k€ to permanently finance.
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
274 239 €
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
8 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
35 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
58 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
61 j
WCR and payment terms evolution B2 OPTIQUE SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
267 860 €
281 571 €
298 109 €
306 652 €
300 613 €
281 741 €
238 394 €
238 873 €
274 239 €
Inventory turnover (days)
52
60
64
62
64
59
55
54
58
Customer payment term (days)
18
19
15
26
18
18
14
10
8
Supplier payment term (days)
42
31
43
34
60
55
16
35
35
Positioning of B2 OPTIQUE SA 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 B2 OPTIQUE SA is estimated at
409 452 €
(range 249 501€ - 678 034€).
With an EBITDA of 73 429€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(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 value2024
117 transactions
249k€409k€678k€
409 452 €Range: 249 501€ - 678 034€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 429 €×4.0x
Estimation291 656 €
201 237€ - 549 877€
Revenue Multiple30%
1 616 497 €×0.53x
Estimation855 848 €
485 489€ - 1 272 618€
Net Income Multiple20%
14 098 €×2.4x
Estimation34 350 €
16 182€ - 106 554€
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 B2 OPTIQUE SA with other companies in the same sector:
Yes, B2 OPTIQUE SA generated a net profit of 14 k€ in 2024.
Where is the headquarters of B2 OPTIQUE SA ?
The headquarters of B2 OPTIQUE SA is located in BEYNOST (01700), in the department Ain.
Where to find the tax return of B2 OPTIQUE SA ?
The tax return of B2 OPTIQUE SA 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 B2 OPTIQUE SA operate?
B2 OPTIQUE SA 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