GROUPE BONNET OPTIQUE : revenue, balance sheet and financial ratios
GROUPE BONNET OPTIQUE is a French company
founded 31 years ago,
specialized in the sector Commerces de détail d'optique.
Based in MANDELIEU-LA-NAPOULE (06210),
this company of category PME
shows in 2022 a revenue of 805 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE BONNET OPTIQUE (SIREN 398765966)
Indicator
2022
2021
2020
2018
2017
2016
Revenue
805 099 €
747 617 €
695 201 €
936 730 €
856 130 €
879 928 €
Net income
117 247 €
137 060 €
100 786 €
82 326 €
37 996 €
38 812 €
EBITDA
188 383 €
202 537 €
130 692 €
135 849 €
76 369 €
74 071 €
Net margin
14.6%
18.3%
14.5%
8.8%
4.4%
4.4%
Revenue and income statement
In 2022, GROUPE BONNET OPTIQUE achieves revenue of 805 k€. Activity remains stable over the period (CAGR: -1.5%). Vs 2021: +8%. After deducting consumption (260 k€), gross margin stands at 545 k€, i.e. a rate of 68%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 188 k€, representing 23.4% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -7%, reducing margin by 3.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 117 k€, i.e. 14.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
805 099 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
544 817 €
EBITDA (2022)
?
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
188 383 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
153 142 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
117 247 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
23.3%
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 24%. 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 69%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
23.515%
Financial autonomy (2022)
?
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
68.981%
Cash flow / Revenue (2022)
?
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
17.066%
Repayment capacity (2022)
?
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
1.143
Solvency indicators evolution GROUPE BONNET OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
Debt ratio
42.95
37.199
41.824
46.357
38.075
23.515
Financial autonomy
59.807
62.325
59.909
54.397
61.091
68.981
Repayment capacity
4.562
3.956
2.839
1.934
1.504
1.143
Cash flow / Revenue
6.161%
6.574%
10.474%
19.646%
19.76%
17.066%
Sector positioning
Debt ratio
23.522022
2020
2021
2022
Q1: 10.37
Med: 34.19
Q3: 87.48
Good-12 pts over 3 years
In 2022, the debt ratio of GROUPE BONNET OPTIQUE (23.52) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
68.98%2022
2020
2021
2022
Q1: 28.09%
Med: 50.24%
Q3: 67.44%
Excellent+13 pts over 3 years
In 2022, the financial autonomy of GROUPE BONNET OPTIQUE (69.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.14 years2022
2020
2021
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Good
In 2022, the repayment capacity of GROUPE BONNET OPTIQUE (1.14) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 3.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
0.0
Interest coverage (2022)
?
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
3.622
Liquidity indicators evolution GROUPE BONNET OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
Liquidity ratio
249.577
243.067
304.509
0.0
0.0
0.0
Interest coverage
5.591
5.614
2.409
2.195
1.517
3.622
Sector positioning
Liquidity ratio
0.02022
2020
2021
2022
Q1: 170.76
Med: 259.65
Q3: 390.95
Watch+21 pts over 3 years
In 2022, the liquidity ratio of GROUPE BONNET OPTIQUE (0.00) 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
3.62x2022
2020
2021
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Good+10 pts over 3 years
In 2022, the interest coverage of GROUPE BONNET OPTIQUE (3.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 64 days of the operating cycle (retail model). WCR is negative (-26 days): operations structurally generate cash. Notable WCR improvement over the period (-128%), freeing up cash.
Operating WCR (2022)
?
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
-57 387 €
Customer credit (2022)
?
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 (2022)
?
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
64 j
Inventory turnover (2022)
?
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 in days of revenue (2022)
?
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
-26 j
WCR and payment terms evolution GROUPE BONNET OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
Operating WCR
202 674 €
210 505 €
195 102 €
-75 019 €
-52 415 €
-57 387 €
Inventory turnover (days)
70
70
64
0
0
0
Customer payment term (days)
0
0
1
0
0
0
Supplier payment term (days)
50
58
63
119
78
64
Positioning of GROUPE BONNET OPTIQUE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of GROUPE BONNET OPTIQUE is estimated at
354 814 €
(range 216 688€ - 715 670€).
With an EBITDA of 188 383€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.48x
(conservative valuation).
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 value2022
109 transactions
216k€354k€715k€
354 814 €Range: 216 688€ - 715 670€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
188 383 €×1.8x
Estimation345 623 €
228 420€ - 738 365€
Revenue Multiple30%
805 099 €×0.48x
Estimation388 655 €
239 300€ - 628 335€
Net Income Multiple20%
117 247 €×2.8x
Estimation327 032 €
153 442€ - 789 938€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 GROUPE BONNET OPTIQUE with other companies in the same sector:
Frequently asked questions about GROUPE BONNET OPTIQUE
What is the revenue of GROUPE BONNET OPTIQUE ?
The revenue of GROUPE BONNET OPTIQUE in 2022 is 805 k€.
Is GROUPE BONNET OPTIQUE profitable?
Yes, GROUPE BONNET OPTIQUE generated a net profit of 117 k€ in 2022.
Where is the headquarters of GROUPE BONNET OPTIQUE ?
The headquarters of GROUPE BONNET OPTIQUE is located in MANDELIEU-LA-NAPOULE (06210), in the department Alpes-Maritimes.
Where to find the tax return of GROUPE BONNET OPTIQUE ?
The tax return of GROUPE BONNET 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 GROUPE BONNET OPTIQUE operate?
GROUPE BONNET 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