Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-04-13 (37 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: CAHORS (46000), Lot
CAHORS OPTIC : revenue, balance sheet and financial ratios
CAHORS OPTIC is a French company
founded 37 years ago,
specialized in the sector Commerces de détail d'optique.
Based in CAHORS (46000),
this company of category PME
shows in 2022 a revenue of 821 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAHORS OPTIC (SIREN 350546784)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
820 669 €
N/C
N/C
N/C
N/C
N/C
1 020 996 €
896 480 €
Net income
113 906 €
87 741 €
84 261 €
60 275 €
132 833 €
102 209 €
133 039 €
104 354 €
87 577 €
EBITDA
N/C
113 555 €
N/C
N/C
N/C
N/C
N/C
147 392 €
112 298 €
Net margin
N/C
10.7%
N/C
N/C
N/C
N/C
N/C
10.2%
9.8%
Revenue and income statement
In 2023, CAHORS OPTIC generates positive net income of 114 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 88 k€ -> 114 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 906 €
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 216%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
216.08%
Financial autonomy (2023)
?
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
18.017%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
185.433
111.88
156.663
270.747
174.081
495.556
350.2
312.569
216.08
Financial autonomy
18.646
18.769
23.128
18.491
22.823
10.79
14.226
15.603
18.017
Repayment capacity
1.005
0.615
None
None
None
None
None
3.38
None
Cash flow / Revenue
8.531%
10.11%
None%
None%
None%
None%
None%
10.11%
None%
Sector positioning
Debt ratio
216.082023
2021
2022
2023
Q1: 8.4
Med: 28.31
Q3: 77.43
Watch
In 2023, the debt ratio of CAHORS OPTIC (216.08) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
18.02%2023
2021
2022
2023
Q1: 26.99%
Med: 52.19%
Q3: 68.73%
Watch
In 2023, the financial autonomy of CAHORS OPTIC (18.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
3.38 years2022
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Average
In 2022, the repayment capacity of CAHORS OPTIC (3.38) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 129.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
129.918
Liquidity indicators evolution CAHORS OPTIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
67.938
74.721
116.344
135.385
140.197
150.159
147.134
137.17
129.918
Interest coverage
4.722
3.758
None
None
None
None
None
3.347
None
Sector positioning
Liquidity ratio
129.922023
2021
2022
2023
Q1: 170.55
Med: 262.37
Q3: 382.05
Watch
In 2023, the liquidity ratio of CAHORS OPTIC (129.92) 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
3.35x2022
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Good
In 2022, the interest coverage of CAHORS OPTIC (3.4x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 CAHORS OPTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
73 000 €
136 987 €
0 €
0 €
0 €
0 €
0 €
139 899 €
0 €
Inventory turnover (days)
54
60
0
0
0
0
0
88
0
Customer payment term (days)
17
17
0
0
0
0
0
6
0
Supplier payment term (days)
49
97
0
0
0
0
0
58
0
Positioning of CAHORS OPTIC in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 100 transactions of similar company sales
in 2023,
the value of CAHORS OPTIC is estimated at
475 511 €
(range 228 469€ - 1 080 702€).
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
228k€475k€1080k€
475 511 €Range: 228 469€ - 1 080 702€
NAF 5 année 2023
Valuation method used
Net Income Multiple
113 906 €
×
4.2x
=475 512 €
Range: 228 470€ - 1 080 702€
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 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 CAHORS OPTIC with other companies in the same sector:
Yes, CAHORS OPTIC generated a net profit of 114 k€ in 2023.
Where is the headquarters of CAHORS OPTIC ?
The headquarters of CAHORS OPTIC is located in CAHORS (46000), in the department Lot.
Where to find the tax return of CAHORS OPTIC ?
The tax return of CAHORS 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 CAHORS OPTIC operate?
CAHORS 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