Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-12-01 (10 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: TRAUBACH-LE-HAUT (68210), Haut-Rhin
OPTIC MOBILE SARL : revenue, balance sheet and financial ratios
OPTIC MOBILE SARL is a French company
founded 10 years ago,
specialized in the sector Commerces de détail d'optique.
Based in TRAUBACH-LE-HAUT (68210),
this company of category PME
shows in 2020 a revenue of 152 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIC MOBILE SARL (SIREN 814562856)
Indicator
2021
2020
2019
2018
Revenue
N/C
151 725 €
137 862 €
122 022 €
Net income
31 809 €
33 234 €
26 852 €
19 489 €
EBITDA
N/C
46 575 €
41 315 €
25 111 €
Net margin
N/C
21.9%
19.5%
16.0%
Revenue and income statement
Im Jahr 2021 erzielt OPTIC MOBILE SARL ein positives Nettoergebnis von 32 k€. Entwicklung 2018-2021: 19 k€ -> 32 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 809 €
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 2%. 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. Die Schuldenrückzahlungskapazität zeigt, dass es 0.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.217%
Financial autonomy (2021)
?
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
87.256%
Repayment capacity (2021)
?
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
0.111
Asset age ratio (2021)
?
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
2018
2019
2020
2021
Debt ratio
17.866
23.559
6.495
2.217
Financial autonomy
75.521
72.976
83.793
87.256
Repayment capacity
0.559
0.624
0.208
0.111
Cash flow / Revenue
17.701%
25.87%
26.272%
None%
Sector positioning
Verschuldungsgrad
2.222021
2019
2020
2021
Q1: 11.81
Med: 37.68
Q3: 95.53
Ausgezeichnet-23 pts over 3 years
Im Jahr 2021 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von OPTIC MOBILE SARL (2.22). 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
87.26%2021
2019
2020
2021
Q1: 27.89%
Med: 48.8%
Q3: 65.49%
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das finanzielle autonomie von OPTIC MOBILE SARL (87.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.11 ans2021
2019
2020
2021
Q1: 0.07 ans
Med: 1.27 ans
Q3: 3.47 ans
Gut-16 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das rückzahlungsfähigkeit von OPTIC MOBILE SARL (0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 802.65. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2021)
?
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
802.647
Liquidity indicators evolution OPTIC MOBILE SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
849.802
654.237
710.59
802.647
Interest coverage
1.171
0.605
0.444
None
Sector positioning
Liquiditätsquote
802.652021
2019
2020
2021
Q1: 181.19
Med: 267.26
Q3: 375.48
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das liquiditätsquote von OPTIC MOBILE SARL (802.65). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
0.44x2020
2019
2020
Q1: 0.0x
Med: 0.86x
Q3: 3.56x
Average
Im Jahr 2020 liegt unter dem Median der Branche das zinsdeckung von OPTIC MOBILE SARL (0.4x). 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 OPTIC MOBILE SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
19 427 €
29 621 €
100 976 €
0 €
Inventory turnover (days)
40
40
52
0
Customer payment term (days)
24
36
38
0
Supplier payment term (days)
19
26
34
0
Positioning of OPTIC MOBILE SARL in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 105 transactions of similar company sales
in 2021,
the value of OPTIC MOBILE SARL is estimated at
82 997 €
(range 31 932€ - 295 902€).
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 value2021
105 transactions
31k€82k€295k€
82 997 €Range: 31 932€ - 295 902€
NAF 5 année 2021
Valuation method used
Net Income Multiple
31 809 €
×
2.6x
=82 997 €
Range: 31 932€ - 295 902€
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 105 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 OPTIC MOBILE SARL with other companies in the same sector:
Frequently asked questions about OPTIC MOBILE SARL
What is the revenue of OPTIC MOBILE SARL ?
The revenue of OPTIC MOBILE SARL in 2020 is 152 k€.
Is OPTIC MOBILE SARL profitable?
Yes, OPTIC MOBILE SARL generated a net profit of 32 k€ in 2021.
Where is the headquarters of OPTIC MOBILE SARL ?
The headquarters of OPTIC MOBILE SARL is located in TRAUBACH-LE-HAUT (68210), in the department Haut-Rhin.
Where to find the tax return of OPTIC MOBILE SARL ?
The tax return of OPTIC MOBILE SARL 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 OPTIC MOBILE SARL operate?
OPTIC MOBILE SARL 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