ML OPTIC : revenue, balance sheet and financial ratios

ML OPTIC is a French company founded 18 years ago, specialized in the sector Commerces de détail d'optique. Based in BRIGNAIS (69530), this company of category PME shows in 2021 a revenue of 12.6 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - ML OPTIC (SIREN 500180385)
Indicator 2022 2021 2019 2018 2017 2016
Revenue N/C 12 624 547 € 9 168 672 € 8 329 617 € 7 662 811 € 7 415 459 €
Net income 93 230 € 713 536 € 470 309 € 360 664 € 254 324 € 254 602 €
EBITDA N/C 2 614 488 € 1 922 145 € 1 678 653 € 1 558 938 € 1 437 513 €
Net margin N/C 5.7% 5.1% 4.3% 3.3% 3.4%

Revenue and income statement

In 2022, ML OPTIC generates positive net income of 93 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 255 k€ -> 93 k€.

Net income (2022) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

93 230 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1617%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

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

1617.269%

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

3.709%

Asset age ratio (2022) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

17.9%

Solvency indicators evolution
ML OPTIC

Sector positioning

Debt ratio
1617.27 2022
2019
2021
2022
Q1: 10.37
Med: 34.19
Q3: 87.48
Watch

In 2022, the debt ratio of ML OPTIC (1617.27) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
3.71% 2022
2019
2021
2022
Q1: 28.09%
Med: 50.24%
Q3: 67.44%
Watch

In 2022, the financial autonomy of ML OPTIC (3.7%) 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
4.95 years 2021
2019
2021
Q1: 0.07 years
Med: 1.27 years
Q3: 3.47 years
Average

In 2021, the repayment capacity of ML OPTIC (4.95) 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 221.48. 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

221.482

Liquidity indicators evolution
ML OPTIC

Sector positioning

Liquidity ratio
221.48 2022
2019
2021
2022
Q1: 170.76
Med: 259.65
Q3: 390.95
Average

In 2022, the liquidity ratio of ML OPTIC (221.48) 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
1.07x 2021
2019
2021
Q1: 0.0x
Med: 0.82x
Q3: 2.87x
Good -15 pts over 2 years

In 2021, the interest coverage of ML OPTIC (1.1x) 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.

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

0 €

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

0 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 and payment terms evolution
ML OPTIC

Positioning of ML OPTIC 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 ML OPTIC is estimated at 260 042 € (range 122 011€ - 628 126€). 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 value 2022
109 transactions
122k€ 260k€ 628k€
260 042 € Range: 122 011€ - 628 126€
NAF 5 année 2022

Valuation method used

Net Income Multiple
93 230 € × 2.8x = 260 043 €
Range: 122 011€ - 628 126€

Only this financial indicator is available for this company.

Valuation evolution

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 ML OPTIC with other companies in the same sector:

Frequently asked questions about ML OPTIC

What is the revenue of ML OPTIC ?

The revenue of ML OPTIC in 2021 is 12.6 M€.

Is ML OPTIC profitable?

Yes, ML OPTIC generated a net profit of 93 k€ in 2022.

Where is the headquarters of ML OPTIC ?

The headquarters of ML OPTIC is located in BRIGNAIS (69530), in the department Rhone.

Where to find the tax return of ML OPTIC ?

The tax return of ML 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 ML OPTIC operate?

ML 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.