CALIFORNIE OPTIQUE : revenue, balance sheet and financial ratios
CALIFORNIE OPTIQUE is a French company
founded 44 years ago,
specialized in the sector Commerces de détail d'optique.
Based in CANNES (06400),
this company of category PME
shows in 2024 a revenue of 570 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CALIFORNIE OPTIQUE (SIREN 322993114)
Indicator
2024
2020
2019
2018
2017
2016
2015
Revenue
570 443 €
634 928 €
816 595 €
816 188 €
812 108 €
898 503 €
1 158 309 €
Net income
-15 754 €
-69 749 €
-107 062 €
-19 053 €
-18 347 €
-44 170 €
-77 697 €
EBITDA
26 483 €
-26 247 €
-29 112 €
4 371 €
3 051 €
-29 328 €
-60 479 €
Net margin
-2.8%
-11.0%
-13.1%
-2.3%
-2.3%
-4.9%
-6.7%
Revenue and income statement
In 2024, CALIFORNIE OPTIQUE achieves revenue of 570 k€. Revenue is declining over the period 2015-2024 (CAGR: -7.6%). Significant drop of -10% vs 2020. After deducting consumption (282 k€), gross margin stands at 288 k€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 26 k€, representing 4.6% of revenue. Positive scissor effect: EBITDA margin improves by +8.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -16 k€ (-2.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
570 443 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
288 450 €
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
26 483 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 526 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-15 754 €
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
4.6%
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 -415%. 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 -17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 23.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.7% 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
-414.901%
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
-17.372%
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
3.741%
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
23.318
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
2015
2016
2017
2018
2019
2020
2024
Debt ratio
14.997
19.322
4.413
8.08
32.431
79.272
-414.901
Financial autonomy
56.016
51.869
63.308
67.117
49.814
40.103
-17.372
Repayment capacity
-0.521
-0.921
27.504
-6.456
-0.799
-3.088
23.318
Cash flow / Revenue
-5.849%
-2.61%
0.05%
-0.091%
-9.948%
-6.918%
3.741%
Sector positioning
Debt ratio
-414.92024
2019
2020
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Excellent-29 pts over 3 years
In 2024, the debt ratio of CALIFORNIE OPTIQUE (-414.90) 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
-17.37%2024
2019
2020
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Watch-25 pts over 3 years
In 2024, the financial autonomy of CALIFORNIE OPTIQUE (-17.4%) 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
23.32 years2024
2019
2020
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Watch+51 pts over 3 years
In 2024, the repayment capacity of CALIFORNIE OPTIQUE (23.32) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 139.83. 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 6.1x. 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
139.831
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
6.057
Liquidity indicators evolution CALIFORNIE OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2024
Liquidity ratio
206.623
181.619
230.322
252.565
231.631
281.538
139.831
Interest coverage
-5.159
-12.104
58.309
29.513
-0.223
-7.399
6.057
Sector positioning
Liquidity ratio
139.832024
2019
2020
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Watch-29 pts over 3 years
In 2024, the liquidity ratio of CALIFORNIE OPTIQUE (139.83) 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
6.06x2024
2019
2020
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Excellent+50 pts over 3 years
In 2024, the interest coverage of CALIFORNIE OPTIQUE (6.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 74 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 201 days. Excellent situation: suppliers finance 127 days of the operating cycle (retail model). Inventory turnover is 94 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 174 days of revenue, i.e. 275 k€ to permanently finance. Notable WCR improvement over the period (-39%), freeing up cash.
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
275 398 €
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
74 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
201 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
94 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
174 j
WCR and payment terms evolution CALIFORNIE OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2024
Operating WCR
453 825 €
423 276 €
343 213 €
313 881 €
310 461 €
290 587 €
275 398 €
Inventory turnover (days)
86
123
115
97
91
108
94
Customer payment term (days)
15
26
23
27
25
38
74
Supplier payment term (days)
85
93
72
57
74
76
201
Positioning of CALIFORNIE OPTIQUE 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 CALIFORNIE OPTIQUE is estimated at
179 000 €
(range 109 607€ - 292 359€).
With an EBITDA of 26 483€, 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
109k€179k€292k€
179 000 €Range: 109 607€ - 292 359€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 483 €×4.0x
Estimation105 189 €
72 578€ - 198 319€
Revenue Multiple30%
570 443 €×0.53x
Estimation302 019 €
171 324€ - 449 092€
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 CALIFORNIE OPTIQUE with other companies in the same sector:
Frequently asked questions about CALIFORNIE OPTIQUE
What is the revenue of CALIFORNIE OPTIQUE ?
The revenue of CALIFORNIE OPTIQUE in 2024 is 570 k€.
Is CALIFORNIE OPTIQUE profitable?
CALIFORNIE OPTIQUE recorded a net loss in 2024.
Where is the headquarters of CALIFORNIE OPTIQUE ?
The headquarters of CALIFORNIE OPTIQUE is located in CANNES (06400), in the department Alpes-Maritimes.
Where to find the tax return of CALIFORNIE OPTIQUE ?
The tax return of CALIFORNIE 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 CALIFORNIE OPTIQUE operate?
CALIFORNIE 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
Rotate your phone to landscape mode to view the chart