Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-04-20 (20 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: CHATEAUNEUF-GRASSE (06740), Alpes-Maritimes
INFINI (S) OPTIQUE : revenue, balance sheet and financial ratios
INFINI (S) OPTIQUE is a French company
founded 20 years ago,
specialized in the sector Commerces de détail d'optique.
Based in CHATEAUNEUF-GRASSE (06740),
this company of category PME
shows in 2022 a revenue of 393 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INFINI (S) OPTIQUE (SIREN 489140442)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
393 351 €
N/C
N/C
N/C
N/C
277 817 €
Net income
31 529 €
33 134 €
13 342 €
998 €
17 619 €
31 996 €
EBITDA
41 317 €
N/C
N/C
N/C
N/C
48 601 €
Net margin
8.0%
N/C
N/C
N/C
N/C
11.5%
Revenue and income statement
In 2022, INFINI (S) OPTIQUE achieves revenue of 393 k€. Over the period 2017-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +7.2%. After deducting consumption (191 k€), gross margin stands at 202 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 41 k€, representing 10.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 8.0% 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
393 351 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
201 978 €
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
41 317 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
37 082 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 529 €
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
10.5%
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 26%. 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 59%. 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 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
26.308%
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
59.112%
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
9.008%
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
1.515
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
25.995
27.947
29.011
0.013
29.749
26.308
Financial autonomy
59.694
66.89
64.32
64.489
56.552
59.112
Repayment capacity
0.795
None
None
None
None
1.515
Cash flow / Revenue
15.476%
None%
None%
None%
None%
9.008%
Sector positioning
Debt ratio
26.312022
2020
2021
2022
Q1: 10.37
Med: 34.19
Q3: 87.48
Good+17 pts over 3 years
In 2022, the debt ratio of INFINI (S) OPTIQUE (26.31) 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
59.11%2022
2020
2021
2022
Q1: 28.09%
Med: 50.24%
Q3: 67.44%
Good-12 pts over 3 years
In 2022, the financial autonomy of INFINI (S) OPTIQUE (59.1%) 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
1.51 years2022
2022
Q1: 0.01 years
Med: 1.19 years
Q3: 3.48 years
Average
In 2022, the repayment capacity of INFINI (S) OPTIQUE (1.51) 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 356.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
356.268
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
0.0
Liquidity indicators evolution INFINI (S) OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
262.672
468.819
416.528
227.379
332.422
356.268
Interest coverage
0.399
None
None
None
None
0.0
Sector positioning
Liquidity ratio
356.272022
2020
2021
2022
Q1: 170.76
Med: 259.65
Q3: 390.95
Good+29 pts over 3 years
In 2022, the liquidity ratio of INFINI (S) OPTIQUE (356.27) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2022
2022
Q1: 0.0x
Med: 1.09x
Q3: 3.87x
Average
In 2022, the interest coverage of INFINI (S) OPTIQUE (0.0x) 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. Average customer payment term: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 70 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). Inventory turnover is 80 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 81 days of revenue, i.e. 89 k€ to permanently finance. Over 2017-2022, WCR increased by +39%, requiring additional financing.
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
88 874 €
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
24 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
70 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
80 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
81 j
WCR and payment terms evolution INFINI (S) OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
63 856 €
0 €
0 €
0 €
0 €
88 874 €
Inventory turnover (days)
88
0
0
0
0
80
Customer payment term (days)
4
0
0
0
0
24
Supplier payment term (days)
85
0
0
0
0
70
Positioning of INFINI (S) 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 INFINI (S) OPTIQUE is estimated at
112 456 €
(range 68 376€ - 215 551€).
With an EBITDA of 41 317€, 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
68k€112k€215k€
112 456 €Range: 68 376€ - 215 551€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
41 317 €×1.8x
Estimation75 804 €
50 098€ - 161 942€
Revenue Multiple30%
393 351 €×0.48x
Estimation189 887 €
116 916€ - 306 989€
Net Income Multiple20%
31 529 €×2.8x
Estimation87 943 €
41 262€ - 212 423€
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 INFINI (S) OPTIQUE with other companies in the same sector:
Frequently asked questions about INFINI (S) OPTIQUE
What is the revenue of INFINI (S) OPTIQUE ?
The revenue of INFINI (S) OPTIQUE in 2022 is 393 k€.
Is INFINI (S) OPTIQUE profitable?
Yes, INFINI (S) OPTIQUE generated a net profit of 32 k€ in 2022.
Where is the headquarters of INFINI (S) OPTIQUE ?
The headquarters of INFINI (S) OPTIQUE is located in CHATEAUNEUF-GRASSE (06740), in the department Alpes-Maritimes.
Where to find the tax return of INFINI (S) OPTIQUE ?
The tax return of INFINI (S) 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 INFINI (S) OPTIQUE operate?
INFINI (S) 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