Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1980-09-01 (45 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: MIRIBEL (01700), Ain
COTIERE OPTIC : revenue, balance sheet and financial ratios
COTIERE OPTIC is a French company
founded 45 years ago,
specialized in the sector Commerces de détail d'optique.
Based in MIRIBEL (01700),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COTIERE OPTIC (SIREN 319617056)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
N/C
1 587 047 €
N/C
N/C
N/C
N/C
1 339 484 €
Net income
106 265 €
153 234 €
146 191 €
145 040 €
222 016 €
207 307 €
204 024 €
EBITDA
N/C
209 746 €
N/C
N/C
N/C
N/C
291 462 €
Net margin
N/C
9.7%
N/C
N/C
N/C
N/C
15.2%
Revenue and income statement
In 2023, COTIERE OPTIC generates positive net income of 106 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 204 k€ -> 106 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
106 265 €
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
40.373%
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
46.568%
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
2016
2017
2018
2019
2021
2022
2023
Debt ratio
62.766
61.972
58.994
88.123
158.669
112.402
40.373
Financial autonomy
45.669
42.977
44.115
37.531
27.633
31.724
46.568
Repayment capacity
0.943
None
None
None
None
1.706
None
Cash flow / Revenue
15.304%
None%
None%
None%
None%
10.253%
None%
Sector positioning
Debt ratio
40.372023
2021
2022
2023
Q1: 8.4
Med: 28.31
Q3: 77.43
Average-19 pts over 3 years
In 2023, the debt ratio of COTIERE OPTIC (40.37) 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
46.57%2023
2021
2022
2023
Q1: 26.99%
Med: 52.19%
Q3: 68.73%
Average+19 pts over 3 years
In 2023, the financial autonomy of COTIERE OPTIC (46.6%) 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
1.71 years2022
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Average
In 2022, the repayment capacity of COTIERE OPTIC (1.71) 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 231.28. 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
231.279
Liquidity indicators evolution COTIERE OPTIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
354.476
300.36
305.857
300.752
283.323
238.138
231.279
Interest coverage
0.0
None
None
None
None
0.953
None
Sector positioning
Liquidity ratio
231.282023
2021
2022
2023
Q1: 170.55
Med: 262.37
Q3: 382.05
Average-12 pts over 3 years
In 2023, the liquidity ratio of COTIERE OPTIC (231.28) 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
0.95x2022
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Average
In 2022, the interest coverage of COTIERE OPTIC (0.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 COTIERE OPTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
200 092 €
0 €
0 €
0 €
0 €
254 293 €
0 €
Inventory turnover (days)
38
0
0
0
0
48
0
Customer payment term (days)
17
0
0
0
0
5
0
Supplier payment term (days)
35
0
0
0
0
40
0
Positioning of COTIERE 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 COTIERE OPTIC is estimated at
443 613 €
(range 213 143€ - 1 008 206€).
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
213k€443k€1008k€
443 613 €Range: 213 143€ - 1 008 206€
NAF 5 année 2023
Valuation method used
Net Income Multiple
106 265 €
×
4.2x
=443 614 €
Range: 213 144€ - 1 008 207€
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 COTIERE OPTIC with other companies in the same sector:
Yes, COTIERE OPTIC generated a net profit of 106 k€ in 2023.
Where is the headquarters of COTIERE OPTIC ?
The headquarters of COTIERE OPTIC is located in MIRIBEL (01700), in the department Ain.
Where to find the tax return of COTIERE OPTIC ?
The tax return of COTIERE 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 COTIERE OPTIC operate?
COTIERE 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