Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-10-01 (20 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: MARSEILLE (13008), Bouches-du-Rhone
LE COUP D'OEIL OPTIQUE : revenue, balance sheet and financial ratios
LE COUP D'OEIL OPTIQUE is a French company
founded 20 years ago,
specialized in the sector Commerces de détail d'optique.
Based in MARSEILLE (13008),
this company of category PME
shows in 2024 a revenue of 947 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE COUP D'OEIL OPTIQUE (SIREN 484184726)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
947 315 €
848 473 €
777 452 €
756 282 €
707 563 €
702 948 €
659 492 €
636 637 €
Net income
100 333 €
29 265 €
10 524 €
53 843 €
128 385 €
51 687 €
24 109 €
71 173 €
EBITDA
129 343 €
35 806 €
32 138 €
64 669 €
104 126 €
89 754 €
35 425 €
104 425 €
Net margin
10.6%
3.4%
1.4%
7.1%
18.1%
7.4%
3.7%
11.2%
Revenue and income statement
Im Jahr 2024 erzielt LE COUP D'OEIL OPTIQUE einen Umsatz von 947 k€. Im Zeitraum 2017-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +5.8%. Vs 2023, Wachstum von +12% (848 k€ -> 947 k€). Nach Abzug des Verbrauchs (436 k€) beträgt die Bruttomarge 512 k€, d.h. eine Rate von 54%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 129 k€, was 13.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +9.4 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 100 k€, d.h. 10.6% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
947 315 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
511 702 €
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
129 343 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
117 483 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
100 333 €
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
13.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 87%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 11.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
0.0%
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
86.524%
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
11.837%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE COUP D'OEIL OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.146
5.748
5.402
0.274
0.231
0.246
0.24
0.0
Financial autonomy
82.125
80.228
78.49
77.871
86.517
86.492
82.061
86.524
Repayment capacity
0.014
1.282
0.57
0.037
0.04
0.062
0.059
0.0
Cash flow / Revenue
13.074%
5.482%
11.558%
10.383%
7.858%
5.343%
5.135%
11.837%
Sector positioning
Verschuldungsgrad
0.02024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von LE COUP D'OEIL OPTIQUE (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
86.52%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Ausgezeichnet+13 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von LE COUP D'OEIL OPTIQUE (86.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.84 ans
Q3: 2.71 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von LE COUP D'OEIL OPTIQUE (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 533.75. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
533.751
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
0.0
Liquidity indicators evolution LE COUP D'OEIL OPTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
537.308
598.464
516.602
410.789
683.151
706.785
535.242
533.751
Interest coverage
0.167
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
533.752024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von LE COUP D'OEIL OPTIQUE (533.75). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von LE COUP D'OEIL OPTIQUE (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 13 Tage. Lieferantenfrist: 65 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 52 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 47 Tage. Der WCR repräsentiert 44 Tage Umsatz. Im Zeitraum 2017-2024 stieg der WCR um +93%.
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
114 483 €
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
13 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
65 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
47 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
44 j
WCR and payment terms evolution LE COUP D'OEIL OPTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
59 220 €
135 816 €
79 806 €
9 878 €
98 491 €
153 982 €
93 519 €
114 483 €
Inventory turnover (days)
82
89
81
66
56
56
56
47
Customer payment term (days)
1
2
27
29
15
39
26
13
Supplier payment term (days)
44
66
53
79
51
58
69
65
Positioning of LE COUP D'OEIL 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 LE COUP D'OEIL OPTIQUE is estimated at
456 230 €
(range 285 622€ - 859 698€).
With an EBITDA of 129 343€, 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
285k€456k€859k€
456 230 €Range: 285 622€ - 859 698€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
129 343 €×4.0x
Estimation513 743 €
354 472€ - 968 591€
Revenue Multiple30%
947 315 €×0.53x
Estimation501 552 €
284 511€ - 745 792€
Net Income Multiple20%
100 333 €×2.4x
Estimation244 465 €
115 167€ - 758 325€
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 LE COUP D'OEIL OPTIQUE with other companies in the same sector:
Frequently asked questions about LE COUP D'OEIL OPTIQUE
What is the revenue of LE COUP D'OEIL OPTIQUE ?
The revenue of LE COUP D'OEIL OPTIQUE in 2024 is 947 k€.
Is LE COUP D'OEIL OPTIQUE profitable?
Yes, LE COUP D'OEIL OPTIQUE generated a net profit of 100 k€ in 2024.
Where is the headquarters of LE COUP D'OEIL OPTIQUE ?
The headquarters of LE COUP D'OEIL OPTIQUE is located in MARSEILLE (13008), in the department Bouches-du-Rhone.
Where to find the tax return of LE COUP D'OEIL OPTIQUE ?
The tax return of LE COUP D'OEIL 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 LE COUP D'OEIL OPTIQUE operate?
LE COUP D'OEIL 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